The Discounted Cash Flow (DCF) valuation of Nippon Indosari Corpindo Tbk PT (ROTI.JK) is 824.19 IDR. With the latest stock price at 820.00 IDR, the upside of Nippon Indosari Corpindo Tbk PT based on DCF is 0.5%.
Based on the latest price of 820.00 IDR and our DCF valuation, Nippon Indosari Corpindo Tbk PT (ROTI.JK) is a buy. buying ROTI.JK stocks now will result in a potential gain of 0.5%.
| Range | Selected | |
| WACC / Discount Rate | 9.4% - 11.0% | 10.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 671.87 - 1,077.33 | 824.19 |
| Upside | -18.1% - 31.4% | 0.5% |