The Discounted Cash Flow (DCF) valuation of Royal Prima Tbk PT (PRIM.JK) is 32.71 IDR. With the latest stock price at 63.00 IDR, the upside of Royal Prima Tbk PT based on DCF is -48.1%.
Based on the latest price of 63.00 IDR and our DCF valuation, Royal Prima Tbk PT (PRIM.JK) is a sell. selling PRIM.JK stocks now will result in a potential gain of 48.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.1% | 9.2% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 23.58 - 50.62 | 32.71 |
| Upside | -62.6% - -19.7% | -48.1% |