The Discounted Cash Flow (DCF) valuation of Pelayaran Nelly Dwi Putri Tbk PT (NELY.JK) is 922.99 IDR. With the latest stock price at 400.00 IDR, the upside of Pelayaran Nelly Dwi Putri Tbk PT based on DCF is 130.7%.
Based on the latest price of 400.00 IDR and our DCF valuation, Pelayaran Nelly Dwi Putri Tbk PT (NELY.JK) is a buy. buying NELY.JK stocks now will result in a potential gain of 130.7%.
| Range | Selected | |
| WACC / Discount Rate | 11.0% - 13.7% | 12.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 809.51 - 1,078.61 | 922.99 |
| Upside | 102.4% - 169.7% | 130.7% |