The Discounted Cash Flow (DCF) valuation of United Tractors Tbk PT (UNTR.JK) is 42,701.88 IDR. With the latest stock price at 21,950.00 IDR, the upside of United Tractors Tbk PT based on DCF is 94.5%.
Based on the latest price of 21,950.00 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 94.5%.
| Range | Selected | |
| WACC / Discount Rate | 12.0% - 15.6% | 13.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 37,437.22 - 50,150.42 | 42,701.88 |
| Upside | 70.6% - 128.5% | 94.5% |