The Discounted Cash Flow (DCF) valuation of Panorama Sentrawisata Tbk PT (PANR.JK) is 1,259.14 IDR. With the latest stock price at 510.00 IDR, the upside of Panorama Sentrawisata Tbk PT based on DCF is 146.9%.
Based on the latest price of 510.00 IDR and our DCF valuation, Panorama Sentrawisata Tbk PT (PANR.JK) is a buy. buying PANR.JK stocks now will result in a potential gain of 146.9%.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 14.8% | 12.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,031.00 - 1,630.03 | 1,259.14 |
| Upside | 102.2% - 219.6% | 146.9% |