DCF Value

The DCF Value for Semacom Integrated Tbk PT (SEMA) under the Base Case is 155.2 IDR. Compared with the current market price of 374 IDR, the stock appears Overvalued by 59% .

Key assumptions
SEMA DCF Value
Base Case
Rp155.2
Overvaluation 59%
DCF Value
Price Rp374
Explore More DCF Valuations

Reverse DCF

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