The Discounted Cash Flow (DCF) valuation of Champion Pacific Indonesia Tbk PT (IGAR.JK) is 899.69 IDR. With the latest stock price at 470.00 IDR, the upside of Champion Pacific Indonesia Tbk PT based on DCF is 91.4%.
Based on the latest price of 470.00 IDR and our DCF valuation, Champion Pacific Indonesia Tbk PT (IGAR.JK) is a buy. buying IGAR.JK stocks now will result in a potential gain of 91.4%.
| Range | Selected | |
| WACC / Discount Rate | 12.2% - 14.9% | 13.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 850.85 - 964.73 | 899.69 |
| Upside | 81.0% - 105.3% | 91.4% |