The Discounted Cash Flow (DCF) valuation of Baramulti Suksessarana Tbk PT (BSSR.JK) is 5,431.95 IDR. With the latest stock price at 3,970.00 IDR, the upside of Baramulti Suksessarana Tbk PT based on DCF is 36.8%.
Based on the latest price of 3,970.00 IDR and our DCF valuation, Baramulti Suksessarana Tbk PT (BSSR.JK) is a buy. buying BSSR.JK stocks now will result in a potential gain of 36.8%.
| Range | Selected | |
| WACC / Discount Rate | 12.2% - 14.5% | 13.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 4,942.28 - 6,067.98 | 5,431.95 |
| Upside | 24.5% - 52.8% | 36.8% |