PT Bank Pembangunan Daerah Jawa Timur Tbk
Bear Case (25th pct.)
178.7% vs price
Base Case (Median)
188.3% vs price
Bull Case (75th pct.)
208.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1880.25 | 265.1% | High (40%) |
| PE Comparable | $1312.05 | 154.8% | Medium (25%) |
| Growth Trajectory DCF | $1476.17 | 186.6% | Medium (20%) |
| Graham Number | $1492.95 | 189.9% | High (80%) |
Based on 4 out of 8 methods, BJTM.JK appears undervalued at the current price of $515.00. The base case fair value of $1484.56 implies 188.3% 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.