The Discounted Cash Flow (DCF) valuation of Charnic Capital Tbk PT (NICK.JK) is 126.82 IDR. With the latest stock price at 775.00 IDR, the upside of Charnic Capital Tbk PT based on DCF is -83.6%.
Based on the latest price of 775.00 IDR and our DCF valuation, Charnic Capital Tbk PT (NICK.JK) is a sell. selling NICK.JK stocks now will result in a potential gain of 83.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 8.6% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 114.42 - 131.88 | 126.82 |
| Upside | -85.2% - -83.0% | -83.6% |