The Discounted Cash Flow (DCF) valuation of Bukit Uluwatu Villa Tbk PT (BUVA.JK) is 33.79 IDR. With the latest stock price at 720.00 IDR, the upside of Bukit Uluwatu Villa Tbk PT based on DCF is -95.3%.
Based on the latest price of 720.00 IDR and our DCF valuation, Bukit Uluwatu Villa Tbk PT (BUVA.JK) is a sell. selling BUVA.JK stocks now will result in a potential gain of 95.3%.
| Range | Selected | |
| WACC / Discount Rate | 9.1% - 11.1% | 10.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 22.00 - 56.81 | 33.79 |
| Upside | -96.9% - -92.1% | -95.3% |