PT Darma Henwa 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.)
-99.2% vs price
Base Case (Median)
-96.9% vs price
Bull Case (75th pct.)
20.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $0.59 | -99.8% | High (40%) |
| PE Comparable | $10.22 | -96.9% | Medium (25%) |
| Growth Trajectory DCF | $113.35 | -65.7% | Medium (20%) |
| Graham Number | $4.65 | -98.6% | Medium (40%) |
| EV/EBITDA | $1163.59 | 252.6% | Medium (20%) |
| EV/FCF | $0.03 | -100.0% | Medium (20%) |
| Earnings Power Value | $684.18 | 107.3% | Medium (50%) |
Based on 7 out of 8 methods, DEWA.JK appears fairly valued at the current price of $330.00. The base case fair value of $10.22 implies 96.9% 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.