The Discounted Cash Flow (DCF) valuation of Darya-Varia Laboratoria Tbk PT (DVLA.JK) is 1,537.70 IDR. With the latest stock price at 1,700.00 IDR, the upside of Darya-Varia Laboratoria Tbk PT based on DCF is -9.5%.
Based on the latest price of 1,700.00 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 9.5%.
| Range | Selected | |
| WACC / Discount Rate | 11.3% - 13.8% | 12.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,330.71 - 1,881.12 | 1,537.70 |
| Upside | -21.7% - 10.7% | -9.5% |