PT Indosat Ooredoo Hutchison Tbk
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-3.1% vs price
Base Case (Median)
59.6% vs price
Bull Case (75th pct.)
207.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1482.35 | -20.1% | High (40%) |
| PE Comparable | $2961.27 | 59.6% | Medium (25%) |
| Growth Trajectory DCF | $1096.91 | -40.9% | Medium (20%) |
| Graham Number | $2114.37 | 14.0% | Low (10%) |
| EV/EBITDA | $8462.74 | 356.2% | Medium (20%) |
| EV/FCF | $6022.43 | 224.7% | Medium (20%) |
| Earnings Power Value | $5367.66 | 189.4% | Medium (50%) |
Based on 7 out of 8 methods, ISAT.JK appears fairly valued at the current price of $1855.00. The base case fair value of $2961.27 implies 59.6% 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.