PT Bukit Uluwatu Villa Tbk
Bear Case (25th pct.)
-95.2% vs price
Base Case (Median)
-94.1% vs price
Bull Case (75th pct.)
-92.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-5.53 | -100.7% | High (40%) |
| PE Comparable | $39.18 | -94.9% | Medium (25%) |
| Growth Trajectory DCF | $74.77 | -90.4% | Medium (20%) |
| Graham Number | $63.02 | -91.9% | Medium (30%) |
| EV/EBITDA | $52.64 | -93.2% | Medium (20%) |
| Earnings Power Value | $36.99 | -95.2% | Medium (50%) |
Based on 6 out of 8 methods, BUVA.JK appears overvalued at the current price of $775.00. The base case fair value of $45.91 implies 94.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.