The Discounted Cash Flow (DCF) valuation of Vale Indonesia Tbk PT (INCO.JK) is 1,603.15 IDR. With the latest stock price at 2,860.00 IDR, the upside of Vale Indonesia Tbk PT based on DCF is -43.9%.
Based on the latest price of 2,860.00 IDR and our DCF valuation, Vale Indonesia Tbk PT (INCO.JK) is a sell. selling INCO.JK stocks now will result in a potential gain of 43.9%.
| Range | Selected | |
| WACC / Discount Rate | 14.2% - 16.7% | 15.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,524.17 - 1,712.87 | 1,603.15 |
| Upside | -46.7% - -40.1% | -43.9% |