PT Dharma Satya Nusantara Tbk
Bear Case (25th pct.)
63.4% vs price
Base Case (Median)
125.1% vs price
Bull Case (75th pct.)
144.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-341.92 | -129.9% | High (40%) |
| PE Comparable | $3284.87 | 186.9% | Medium (25%) |
| Growth Trajectory DCF | $2576.97 | 125.1% | Medium (20%) |
| Graham Number | $2091.51 | 82.7% | High (80%) |
| EV/EBITDA | $2801.88 | 144.7% | Medium (20%) |
| EV/FCF | $1649.59 | 44.1% | Medium (20%) |
| Earnings Power Value | $2806.54 | 145.1% | High (70%) |
Based on 7 out of 8 methods, DSNG.JK appears undervalued at the current price of $1145.00. The base case fair value of $2576.97 implies 125.1% 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.