PT Bank Mayapada Internasional Tbk
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-31.6% vs price
Base Case (Median)
15.1% vs price
Bull Case (75th pct.)
139.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $719.40 | 263.3% | High (40%) |
| PE Comparable | $42.82 | -78.4% | Medium (25%) |
| Graham Number | $227.91 | 15.1% | High (80%) |
Based on 3 out of 8 methods, MAYA.JK appears fairly valued at the current price of $198.00. The base case fair value of $227.91 implies 15.1% 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.