PT XLSMART Telecom Sejahtera Tbk
Bear Case (25th pct.)
190.1% vs price
Base Case (Median)
331.4% vs price
Bull Case (75th pct.)
345.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $3826.91 | 48.9% | High (40%) |
| EV/EBITDA | $11086.79 | 331.4% | Medium (20%) |
| EV/FCF | $11811.88 | 359.6% | Medium (20%) |
Based on 3 out of 8 methods, EXCL.JK appears undervalued at the current price of $2570.00. The base case fair value of $11086.79 implies 331.4% 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.