The Discounted Cash Flow (DCF) valuation of Ekadharma International Tbk PT (EKAD.JK) is 140.49 IDR. With the latest stock price at 180.00 IDR, the upside of Ekadharma International Tbk PT based on DCF is -22.0%.
Based on the latest price of 180.00 IDR and our DCF valuation, Ekadharma International Tbk PT (EKAD.JK) is a sell. selling EKAD.JK stocks now will result in a potential gain of 22.0%.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 12.6% | 11.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 118.79 - 176.05 | 140.49 |
| Upside | -34.0% - -2.2% | -22.0% |