PT Jhonlin Agro Raya Tbk
Bear Case (25th pct.)
-79.8% vs price
Base Case (Median)
-77.9% vs price
Bull Case (75th pct.)
-73.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-2.95 | -100.2% | High (40%) |
| PE Comparable | $495.93 | -69.2% | Medium (25%) |
| Growth Trajectory DCF | $322.40 | -80.0% | Medium (20%) |
| Graham Number | $355.85 | -77.9% | High (80%) |
| EV/EBITDA | $491.71 | -69.5% | Medium (20%) |
| EV/FCF | $368.96 | -77.1% | Medium (20%) |
| Earnings Power Value | $326.60 | -79.7% | High (70%) |
Based on 7 out of 8 methods, JARR.JK appears overvalued at the current price of $1610.00. The base case fair value of $355.85 implies 77.9% 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.