PT Duta Pertiwi Tbk
Bear Case (25th pct.)
9.3% vs price
Base Case (Median)
27.4% vs price
Bull Case (75th pct.)
74.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $11396.75 | 184.9% | High (40%) |
| PE Comparable | $3375.17 | -15.6% | Medium (25%) |
| Graham Number | $5482.77 | 37.1% | Low (10%) |
| EV/EBITDA | $4706.91 | 17.7% | Medium (20%) |
Based on 4 out of 8 methods, DUTI.JK appears undervalued at the current price of $4000.00. The base case fair value of $5094.84 implies 27.4% 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.