PT Bukalapak.com 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.)
-13.8% vs price
Base Case (Median)
251.7% vs price
Bull Case (75th pct.)
353.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $24.86 | -78.0% | High (40%) |
| PE Comparable | $511.94 | 353.0% | Medium (25%) |
| Growth Trajectory DCF | $764.91 | 576.9% | Medium (20%) |
| Graham Number | $397.37 | 251.7% | Medium (30%) |
| EV/FCF | $97.41 | -13.8% | Medium (20%) |
Based on 5 out of 8 methods, BUKA.JK appears fairly valued at the current price of $113.00. The base case fair value of $397.37 implies 251.7% 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.