Astra share value using Dividend Discount Model

Share valuation of PT Astra International Tbk using Dividend Discount Model.

Last dividend: 290
Dividend growth: 40.00% assumed
Discount rate: 42.13% cost of equity

Estimated share price = Last dividend (1 + dividend growth) / (discount rate - dividend growth)

Estimated share price = 19,047.38