The Discounted Cash Flow (DCF) valuation of Darya-Varia Laboratoria Tbk PT (DVLA.JK) is 1,516.34 IDR. With the latest stock price at 1,705.00 IDR, the upside of Darya-Varia Laboratoria Tbk PT based on DCF is -11.1%.
Based on the latest price of 1,705.00 IDR and our DCF valuation, Darya-Varia Laboratoria Tbk PT (DVLA.JK) is a sell. selling DVLA.JK stocks now will result in a potential gain of 11.1%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 13.9% | 12.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,320.92 - 1,833.57 | 1,516.34 |
| Upside | -22.5% - 7.5% | -11.1% |