DCF Value

The DCF Value for Citra Nusantara Gemilang Tbk PT (CGAS) under the Base Case is 27.69 IDR. Compared with the current market price of 116 IDR, the stock appears Overvalued by 76% .

Key assumptions
CGAS DCF Value
Base Case
Rp27.69
Overvaluation 76%
DCF Value
Price Rp116
Explore More DCF Valuations

Reverse DCF

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