The Discounted Cash Flow (DCF) valuation of Ulima Nitra Tbk PT (UNIQ.JK) is 152.61 IDR. With the latest stock price at 129.00 IDR, the upside of Ulima Nitra Tbk PT based on DCF is 18.3%.
Based on the latest price of 129.00 IDR and our DCF valuation, Ulima Nitra Tbk PT (UNIQ.JK) is a buy. buying UNIQ.JK stocks now will result in a potential gain of 18.3%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 12.8% | 12.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 128.81 - 185.36 | 152.61 |
| Upside | -0.1% - 43.7% | 18.3% |