The Discounted Cash Flow (DCF) valuation of Panorama Sentrawisata Tbk PT (PANR.JK) is 3,015.31 IDR. With the latest stock price at 1,070.00 IDR, the upside of Panorama Sentrawisata Tbk PT based on DCF is 181.8%.
Based on the latest price of 1,070.00 IDR and our DCF valuation, Panorama Sentrawisata Tbk PT (PANR.JK) is a buy. buying PANR.JK stocks now will result in a potential gain of 181.8%.
| Range | Selected | |
| WACC / Discount Rate | 10.3% - 15.5% | 12.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,457.25 - 3,941.59 | 3,015.31 |
| Upside | 129.6% - 268.4% | 181.8% |