PT Jaya Real Property, Tbk.
Bear Case (25th pct.)
14.2% vs price
Base Case (Median)
33.1% vs price
Bull Case (75th pct.)
41.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1130.05 | 4.6% | High (40%) |
| PE Comparable | $1546.89 | 43.2% | Medium (25%) |
| Growth Trajectory DCF | $1478.47 | 36.9% | Medium (20%) |
| Graham Number | $1396.68 | 29.3% | Low (10%) |
| EV/EBITDA | $1178.64 | 9.1% | Medium (20%) |
| EV/FCF | $1747.60 | 61.8% | Medium (20%) |
Based on 6 out of 8 methods, JRPT.JK appears undervalued at the current price of $1080.00. The base case fair value of $1437.58 implies 33.1% 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.