The Discounted Cash Flow (DCF) valuation of Duta Pertiwi Nusantara Tbk PT (DPNS.JK) is 553.24 IDR. With the latest stock price at 226.00 IDR, the upside of Duta Pertiwi Nusantara Tbk PT based on DCF is 144.8%.
Based on the latest price of 226.00 IDR and our DCF valuation, Duta Pertiwi Nusantara Tbk PT (DPNS.JK) is a buy. buying DPNS.JK stocks now will result in a potential gain of 144.8%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.9% | 9.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 485.29 - 656.60 | 553.24 |
| Upside | 114.7% - 190.5% | 144.8% |