PT Midi Utama Indonesia Tbk
Bear Case (25th pct.)
6.1% vs price
Base Case (Median)
58.3% vs price
Bull Case (75th pct.)
68.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $59.97 | -80.0% | High (40%) |
| PE Comparable | $474.89 | 58.3% | Medium (25%) |
| Growth Trajectory DCF | $1439.12 | 379.7% | Medium (20%) |
| Graham Number | $281.63 | -6.1% | High (80%) |
| EV/EBITDA | $509.23 | 69.7% | Medium (20%) |
| EV/FCF | $354.96 | 18.3% | Medium (20%) |
| Earnings Power Value | $501.02 | 67.0% | High (70%) |
Based on 7 out of 8 methods, MIDI.JK appears undervalued at the current price of $300.00. The base case fair value of $474.89 implies 58.3% 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.