PT Panca Anugrah Wisesa 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.)
-98.8% vs price
Base Case (Median)
-97.6% vs price
Bull Case (75th pct.)
-95.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-34.20 | -100.4% | High (40%) |
| PE Comparable | $261.69 | -96.9% | Medium (25%) |
| Growth Trajectory DCF | $595.04 | -93.0% | Medium (20%) |
| Graham Number | $144.82 | -98.3% | Medium (30%) |
Based on 4 out of 8 methods, MGLV.JK appears overvalued at the current price of $8500.00. The base case fair value of $203.26 implies 97.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.