Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
UNIQ Ulima Nitra Tbk PT

Ulima Nitra Tbk PT
IDX:UNIQ

Watchlist Manager
Ulima Nitra Tbk PT Logo
Ulima Nitra Tbk PT
IDX:UNIQ
Watchlist
Price: 143 IDR Market Closed
Market Cap: Rp448.9B
Write Note Create Alert

DCF Value

The DCF Value for Ulima Nitra Tbk PT (UNIQ) under the Base Case is IDR. Compared with the current market price of 143 IDR, the stock appears .

Key assumptions
UNIQ DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 8.3%
Operating Margin 9.8%10.6%
Cash Flow Conversion 50%
Forecast Period 5 years
Model Settings
Template via FCFF
Discount Rate 10.5%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

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

Continue UNIQ Research

Summary
UNIQ intrinsic value, competitors valuation, and company profile.
DCF Valuation
UNIQ stock valuation using Discount Cash Flow valuation method.
Relative Valuation
UNIQ stock valuation using valuation multiples.
Wall St Estimates
UNIQ 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
UNIQ stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate