PT Jasa Marga (Persero) Tbk
Bear Case (25th pct.)
178.7% vs price
Base Case (Median)
259.3% vs price
Bull Case (75th pct.)
386.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-207881.96 | -8095.5% | High (40%) |
| PE Comparable | $9340.69 | 259.3% | Medium (25%) |
| Growth Trajectory DCF | $7110.55 | 173.5% | Medium (20%) |
| Graham Number | $7379.27 | 183.8% | High (80%) |
| EV/EBITDA | $17119.81 | 558.5% | Medium (20%) |
| EV/FCF | $11707.61 | 350.3% | Medium (20%) |
| Earnings Power Value | $13607.28 | 423.4% | High (70%) |
Based on 7 out of 8 methods, JSMR.JK appears undervalued at the current price of $2600.00. The base case fair value of $9340.69 implies 259.3% 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.