The Discounted Cash Flow (DCF) valuation of Intanwijaya Internasional Tbk PT (INCI.JK) is 1,574.21 IDR. With the latest stock price at 695.00 IDR, the upside of Intanwijaya Internasional Tbk PT based on DCF is 126.5%.
Based on the latest price of 695.00 IDR and our DCF valuation, Intanwijaya Internasional Tbk PT (INCI.JK) is a buy. buying INCI.JK stocks now will result in a potential gain of 126.5%.
| Range | Selected | |
| WACC / Discount Rate | 12.6% - 16.1% | 14.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,493.12 - 1,686.32 | 1,574.21 |
| Upside | 114.8% - 142.6% | 126.5% |