The Discounted Cash Flow (DCF) valuation of Indofood CBP Sukses Makmur Tbk PT (ICBP.JK) is 12,302.87 IDR. With the latest stock price at 7,375.00 IDR, the upside of Indofood CBP Sukses Makmur Tbk PT based on DCF is 66.8%.
Based on the latest price of 7,375.00 IDR and our DCF valuation, Indofood CBP Sukses Makmur Tbk PT (ICBP.JK) is a buy. buying ICBP.JK stocks now will result in a potential gain of 66.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.9% - 10.7% | 9.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 9,926.31 - 16,007.61 | 12,302.87 |
| Upside | 34.6% - 117.1% | 66.8% |