The Discounted Cash Flow (DCF) valuation of Pinago Utama TBK PT (PNGO.JK) is 3,167.40 IDR. With the latest stock price at 1,810.00 IDR, the upside of Pinago Utama TBK PT based on DCF is 75.0%.
Based on the latest price of 1,810.00 IDR and our DCF valuation, Pinago Utama TBK PT (PNGO.JK) is a buy. buying PNGO.JK stocks now will result in a potential gain of 75.0%.
| Range | Selected | |
| WACC / Discount Rate | 9.8% - 11.5% | 10.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,795.78 - 3,653.34 | 3,167.40 |
| Upside | 54.5% - 101.8% | 75.0% |