Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
UNIC Unggul Indah Cahaya Tbk PT

Unggul Indah Cahaya Tbk PT
IDX:UNIC

Watchlist Manager
Unggul Indah Cahaya Tbk PT Logo
Unggul Indah Cahaya Tbk PT
IDX:UNIC
Watchlist
Price: 13 950 IDR -0.71% Market Closed
Market Cap: Rp5.3T
Write Note Create Alert

DCF Value

The DCF Value for Unggul Indah Cahaya Tbk PT (UNIC) under the Base Case is IDR. Compared with the current market price of 13 950 IDR, the stock appears .

Key assumptions
UNIC DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 5.1%
Net Margin 9.3%9.3%
Cash Flow Conversion 68%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 9.4%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

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

Continue UNIC Research

Summary
UNIC intrinsic value, competitors valuation, and company profile.
DCF Valuation
UNIC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
UNIC stock valuation using valuation multiples.
Wall St Estimates
UNIC price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
UNIC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate