The Discounted Cash Flow (DCF) valuation of Delta Djakarta Tbk PT (DLTA.JK) is 2,111.25 IDR. With the latest stock price at 2,040.00 IDR, the upside of Delta Djakarta Tbk PT based on DCF is 3.5%.
Based on the latest price of 2,040.00 IDR and our DCF valuation, Delta Djakarta Tbk PT (DLTA.JK) is a buy. buying DLTA.JK stocks now will result in a potential gain of 3.5%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 14.0% | 12.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,890.42 - 2,472.20 | 2,111.25 |
| Upside | -7.3% - 21.2% | 3.5% |