The Discounted Cash Flow (DCF) valuation of Uni-charm Indonesia PT (UCID.JK) is 842.48 IDR. With the latest stock price at 500.00 IDR, the upside of Uni-charm Indonesia PT based on DCF is 68.5%.
Based on the latest price of 500.00 IDR and our DCF valuation, Uni-charm Indonesia PT (UCID.JK) is a buy. buying UCID.JK stocks now will result in a potential gain of 68.5%.
| Range | Selected | |
| WACC / Discount Rate | 14.5% - 18.0% | 16.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 800.82 - 897.96 | 842.48 |
| Upside | 60.2% - 79.6% | 68.5% |