The Discounted Cash Flow (DCF) valuation of Cisadane Sawit Raya PT (CSRA.JK) is 1,376.37 IDR. With the latest stock price at 930.00 IDR, the upside of Cisadane Sawit Raya PT based on DCF is 48.0%.
Based on the latest price of 930.00 IDR and our DCF valuation, Cisadane Sawit Raya PT (CSRA.JK) is a buy. buying CSRA.JK stocks now will result in a potential gain of 48.0%.
| Range | Selected | |
| WACC / Discount Rate | 9.6% - 11.3% | 10.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,199.51 - 1,611.10 | 1,376.37 |
| Upside | 29.0% - 73.2% | 48.0% |