The Discounted Cash Flow (DCF) valuation of Unilever Indonesia Tbk PT (UNVR.JK) is 1,136.02 IDR. With the latest stock price at 1,930.00 IDR, the upside of Unilever Indonesia Tbk PT based on DCF is -41.1%.
Based on the latest price of 1,930.00 IDR and our DCF valuation, Unilever Indonesia Tbk PT (UNVR.JK) is a sell. selling UNVR.JK stocks now will result in a potential gain of 41.1%.
| Range | Selected | |
| WACC / Discount Rate | 11.5% - 13.5% | 12.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,006.99 - 1,323.38 | 1,136.02 |
| Upside | -47.8% - -31.4% | -41.1% |