The Discounted Cash Flow (DCF) valuation of Yelooo Integra Datanet Tbk PT (YELO.JK) is 25.12 IDR. With the latest stock price at 20.00 IDR, the upside of Yelooo Integra Datanet Tbk PT based on DCF is 25.6%.
Based on the latest price of 20.00 IDR and our DCF valuation, Yelooo Integra Datanet Tbk PT (YELO.JK) is a buy. buying YELO.JK stocks now will result in a potential gain of 25.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 9.4% | 8.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 21.64 - 27.18 | 25.12 |
| Upside | 8.2% - 35.9% | 25.6% |