The Discounted Cash Flow (DCF) valuation of Victoria Investama Tbk PT (VICO.JK) is (1,155.21) IDR. With the latest stock price at 144.00 IDR, the upside of Victoria Investama Tbk PT based on DCF is -902.2%.
Based on the latest price of 144.00 IDR and our DCF valuation, Victoria Investama Tbk PT (VICO.JK) is a sell. selling VICO.JK stocks now will result in a potential gain of 902.2%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 9.2% - 13.3% | 11.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1,971.17) - (822.97) | (1,155.21) |
| Upside | -1468.9% - -671.5% | -902.2% |