DCF Value

The DCF Value for XLSMART Telecom Sejahtera Tbk PT (EXCL) under the Base Case is 2 460.6 IDR. Compared with the current market price of 1 815 IDR, the stock appears Undervalued by 26% .

Key assumptions
EXCL DCF Value
Base Case
Rp2 460.6
Undervaluation 26%
DCF Value
Price Rp1 815
Explore More DCF Valuations

Reverse DCF

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