PT Perusahaan Perkebunan London Sumatra Indonesia Tbk
Bear Case (25th pct.)
179.8% vs price
Base Case (Median)
242.1% vs price
Bull Case (75th pct.)
326.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1666.20 | 33.3% | High (40%) |
| PE Comparable | $5072.60 | 305.8% | Medium (25%) |
| Growth Trajectory DCF | $4276.69 | 242.1% | Medium (20%) |
| Graham Number | $3578.10 | 186.2% | High (80%) |
| EV/EBITDA | $3416.17 | 173.3% | Medium (20%) |
| EV/FCF | $5578.19 | 346.3% | Medium (20%) |
| Earnings Power Value | $6342.54 | 407.4% | High (70%) |
Based on 7 out of 8 methods, LSIP.JK appears undervalued at the current price of $1250.00. The base case fair value of $4276.69 implies 242.1% 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.