The Discounted Cash Flow (DCF) valuation of Waskita Karya (Persero) Tbk PT (WSKT.JK) is (939.19) IDR. With the latest stock price at 202.00 IDR, the upside of Waskita Karya (Persero) Tbk PT based on DCF is -564.9%.
Based on the latest price of 202.00 IDR and our DCF valuation, Waskita Karya (Persero) Tbk PT (WSKT.JK) is a sell. selling WSKT.JK stocks now will result in a potential gain of 564.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.8% | 7.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,354.80) - 2,289.96 | (939.19) |
| Upside | -770.7% - 1033.6% | -564.9% |