PT Map Aktif Adiperkasa Tbk
Bear Case (25th pct.)
42.6% vs price
Base Case (Median)
115.5% vs price
Bull Case (75th pct.)
178.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $631.45 | 11.8% | High (40%) |
| PE Comparable | $1217.71 | 115.5% | Medium (25%) |
| Growth Trajectory DCF | $6361.12 | 1025.9% | Medium (20%) |
| Graham Number | $668.49 | 18.3% | Medium (30%) |
| EV/EBITDA | $1363.72 | 141.4% | Medium (20%) |
| EV/FCF | $1786.35 | 216.2% | Medium (20%) |
| Earnings Power Value | $942.60 | 66.8% | Medium (50%) |
Based on 7 out of 8 methods, MAPA.JK appears undervalued at the current price of $565.00. The base case fair value of $1217.71 implies 115.5% 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.