The Discounted Cash Flow (DCF) valuation of Pelayaran Nelly Dwi Putri Tbk PT (NELY.JK) is 918.94 IDR. With the latest stock price at 370.00 IDR, the upside of Pelayaran Nelly Dwi Putri Tbk PT based on DCF is 148.4%.
Based on the latest price of 370.00 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 148.4%.
| Range | Selected | |
| WACC / Discount Rate | 10.7% - 12.8% | 11.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 815.05 - 1,055.72 | 918.94 |
| Upside | 120.3% - 185.3% | 148.4% |