The Discounted Cash Flow (DCF) valuation of United Tractors Tbk PT (UNTR.JK) is 43,064.34 IDR. With the latest stock price at 22,600.00 IDR, the upside of United Tractors Tbk PT based on DCF is 90.6%.
Based on the latest price of 22,600.00 IDR and our DCF valuation, United Tractors Tbk PT (UNTR.JK) is a buy. buying UNTR.JK stocks now will result in a potential gain of 90.6%.
| Range | Selected | |
| WACC / Discount Rate | 11.7% - 15.7% | 13.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 37,183.52 - 51,740.27 | 43,064.34 |
| Upside | 64.5% - 128.9% | 90.6% |