DCF Value

The DCF Value for Pelayaran Nelly Dwi Putri Tbk PT (NELY) under the Base Case is 200.12 IDR. Compared with the current market price of 167 IDR, the stock appears Undervalued by 17% .

Key assumptions
NELY DCF Value
Base Case
Rp200.12
Undervaluation 17%
DCF Value
Price Rp167
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time