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 358 IDR, the stock appears Overvalued by 57% .

Key assumptions
SEMA DCF Value
Base Case
Rp155.2
Overvaluation 57%
DCF Value
Price Rp358
Explore More DCF Valuations

Reverse DCF

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