The Discounted Cash Flow (DCF) valuation of Destinasi Tirta Nusantara Tbk PT (PDES.JK) is 393.43 IDR. With the latest stock price at 442.00 IDR, the upside of Destinasi Tirta Nusantara Tbk PT based on DCF is -11.0%.
Based on the latest price of 442.00 IDR and our DCF valuation, Destinasi Tirta Nusantara Tbk PT (PDES.JK) is a sell. selling PDES.JK stocks now will result in a potential gain of 11.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.3% | 9.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 278.55 - 600.63 | 393.43 |
| Upside | -37.0% - 35.9% | -11.0% |