PT MNC Digital Entertainment Tbk
Bear Case (25th pct.)
-73.8% vs price
Base Case (Median)
-64.8% vs price
Bull Case (75th pct.)
-50.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $109.49 | -79.3% | High (40%) |
| PE Comparable | $280.64 | -47.0% | Medium (25%) |
| Growth Trajectory DCF | $592.65 | 11.8% | Medium (20%) |
| Graham Number | $202.33 | -61.8% | Low (10%) |
| EV/EBITDA | $171.11 | -67.7% | Medium (20%) |
| Earnings Power Value | $128.23 | -75.8% | Medium (50%) |
Based on 6 out of 8 methods, MSIN.JK appears overvalued at the current price of $530.00. The base case fair value of $186.72 implies 64.8% 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.