The Discounted Cash Flow (DCF) valuation of City Retail Developments Tbk PT (NIRO.JK) is (9.25) IDR. With the latest stock price at 185.00 IDR, the upside of City Retail Developments Tbk PT based on DCF is -105.0%.
Based on the latest price of 185.00 IDR and our DCF valuation, City Retail Developments Tbk PT (NIRO.JK) is a sell. selling NIRO.JK stocks now will result in a potential gain of 105.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 11.0% | 9.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (117.51) - 376.75 | (9.25) |
| Upside | -163.5% - 103.6% | -105.0% |