PT Japfa Comfeed Indonesia Tbk
Bear Case (25th pct.)
174.8% vs price
Base Case (Median)
180.5% vs price
Bull Case (75th pct.)
279.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $5334.40 | 180.0% | High (40%) |
| PE Comparable | $8089.38 | 324.6% | Medium (25%) |
| Growth Trajectory DCF | $9448.70 | 396.0% | Medium (20%) |
| Graham Number | $3995.54 | 109.7% | High (80%) |
| EV/EBITDA | $6354.60 | 233.6% | Medium (20%) |
| EV/FCF | $5343.73 | 180.5% | Medium (20%) |
| Earnings Power Value | $5136.45 | 169.6% | High (70%) |
Based on 7 out of 8 methods, JPFA.JK appears undervalued at the current price of $1905.00. The base case fair value of $5343.73 implies 180.5% 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.