DCF Value

The DCF Value for Cisarua Mountain Dairy Tbk PT (CMRY) under the Base Case is 4 169.31 IDR. Compared with the current market price of 4 250 IDR, the stock appears Overvalued by 2% .

Key assumptions
CMRY DCF Value
Base Case
Rp4 169.31
Overvaluation 2%
DCF Value
Price Rp4 250
Explore More DCF Valuations

Reverse DCF

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