PT Erajaya Swasembada Tbk
Bear Case (25th pct.)
248.3% vs price
Base Case (Median)
342.0% vs price
Bull Case (75th pct.)
471.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1190.52 | 227.1% | High (40%) |
| PE Comparable | $1718.21 | 372.0% | Medium (25%) |
| Growth Trajectory DCF | $2199.35 | 504.2% | Medium (20%) |
| Graham Number | $1092.93 | 200.3% | Medium (30%) |
| EV/EBITDA | $2439.76 | 570.3% | Medium (20%) |
| Earnings Power Value | $1499.48 | 311.9% | Medium (50%) |
Based on 6 out of 8 methods, ERAA.JK appears undervalued at the current price of $364.00. The base case fair value of $1608.85 implies 342.0% 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.