PT Bumi Serpong Damai Tbk
Bear Case (25th pct.)
195.2% vs price
Base Case (Median)
230.9% vs price
Bull Case (75th pct.)
292.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $3860.25 | 532.8% | High (40%) |
| PE Comparable | $1800.61 | 195.2% | Medium (25%) |
| Growth Trajectory DCF | $1625.01 | 166.4% | Medium (20%) |
| Graham Number | $2395.41 | 292.7% | Low (10%) |
| EV/EBITDA | $2018.62 | 230.9% | Medium (20%) |
Based on 5 out of 8 methods, BSDE.JK appears undervalued at the current price of $610.00. The base case fair value of $2018.62 implies 230.9% 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.