PT Indoritel Makmur Internasional Tbk.
Bear Case (25th pct.)
-93.1% vs price
Base Case (Median)
-92.4% vs price
Bull Case (75th pct.)
-87.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $440.94 | -95.7% | High (40%) |
| PE Comparable | $1519.83 | -85.0% | Medium (25%) |
| Growth Trajectory DCF | $837.78 | -91.7% | Medium (20%) |
| Graham Number | $1477.64 | -85.4% | Low (10%) |
| EV/EBITDA | $712.68 | -93.0% | Medium (20%) |
| Earnings Power Value | $700.44 | -93.1% | Medium (50%) |
Based on 6 out of 8 methods, DNET.JK appears overvalued at the current price of $10150.00. The base case fair value of $775.23 implies 92.4% 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.