The Discounted Cash Flow (DCF) valuation of Destinasi Tirta Nusantara Tbk PT (PDES.JK) is 700.75 IDR. With the latest stock price at 510.00 IDR, the upside of Destinasi Tirta Nusantara Tbk PT based on DCF is 37.4%.
Based on the latest price of 510.00 IDR and our DCF valuation, Destinasi Tirta Nusantara Tbk PT (PDES.JK) is a buy. buying PDES.JK stocks now will result in a potential gain of 37.4%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 12.1% | 10.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 575.65 - 885.39 | 700.75 |
| Upside | 12.9% - 73.6% | 37.4% |