DCF Value

The DCF Value for Tera Data Indonusa Tbk PT (AXIO) under the Base Case is 343.95 IDR. Compared with the current market price of 117 IDR, the stock appears Undervalued by 66% .

Key assumptions
AXIO DCF Value
Base Case
Rp343.95
Undervaluation 66%
DCF Value
Price Rp117
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time