The Discounted Cash Flow (DCF) valuation of City Retail Developments Tbk PT (NIRO.JK) is 111.59 IDR. With the latest stock price at 124.00 IDR, the upside of City Retail Developments Tbk PT based on DCF is -10.0%.
Based on the latest price of 124.00 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 10.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.7% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (72.41) - 1,717.56 | 111.59 |
| Upside | -158.4% - 1285.1% | -10.0% |