PT Ciputra Development Tbk
Bear Case (25th pct.)
232.2% vs price
Base Case (Median)
235.3% vs price
Bull Case (75th pct.)
289.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1504.97 | 150.8% | High (40%) |
| PE Comparable | $2012.02 | 235.3% | Medium (25%) |
| Growth Trajectory DCF | $2336.75 | 289.5% | Medium (20%) |
| Graham Number | $1993.35 | 232.2% | Low (10%) |
| EV/EBITDA | $2344.07 | 290.7% | Medium (20%) |
Based on 5 out of 8 methods, CTRA.JK appears undervalued at the current price of $600.00. The base case fair value of $2012.02 implies 235.3% 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.