PT Indointernet Tbk.
Bear Case (25th pct.)
-76.3% vs price
Base Case (Median)
-67.6% vs price
Bull Case (75th pct.)
-64.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-4344.85 | -190.7% | High (40%) |
| PE Comparable | $1706.10 | -64.4% | Medium (25%) |
| Graham Number | $1136.33 | -76.3% | Low (10%) |
| EV/EBITDA | $1553.27 | -67.6% | Medium (20%) |
| Earnings Power Value | $2033.22 | -57.6% | Medium (50%) |
Based on 5 out of 8 methods, EDGE.JK appears overvalued at the current price of $4790.00. The base case fair value of $1553.27 implies 67.6% 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.