The Discounted Cash Flow (DCF) valuation of Wijaya Karya Beton Tbk PT (WTON.JK) is 60.58 IDR. With the latest stock price at 83.00 IDR, the upside of Wijaya Karya Beton Tbk PT based on DCF is -27.0%.
Based on the latest price of 83.00 IDR and our DCF valuation, Wijaya Karya Beton Tbk PT (WTON.JK) is a sell. selling WTON.JK stocks now will result in a potential gain of 27.0%.
| Range | Selected | |
| WACC / Discount Rate | 9.9% - 12.4% | 11.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 43.76 - 91.46 | 60.58 |
| Upside | -47.3% - 10.2% | -27.0% |