PT AKR Corporindo Tbk
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
14.3% vs price
Base Case (Median)
32.5% vs price
Bull Case (75th pct.)
154.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $534.19 | -57.3% | High (40%) |
| PE Comparable | $1656.42 | 32.5% | Medium (25%) |
| Growth Trajectory DCF | $1517.39 | 21.4% | Medium (20%) |
| Graham Number | $1340.39 | 7.2% | Medium (40%) |
| EV/EBITDA | $1799.34 | 43.9% | Medium (20%) |
| EV/FCF | $4566.65 | 265.3% | Medium (20%) |
| Earnings Power Value | $7750.40 | 520.0% | Medium (50%) |
Based on 7 out of 8 methods, AKRA.JK appears undervalued at the current price of $1250.00. The base case fair value of $1656.42 implies 32.5% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.