PT Metrodata Electronics Tbk
Bear Case (25th pct.)
97.2% vs price
Base Case (Median)
168.5% vs price
Bull Case (75th pct.)
237.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $3408.87 | 537.2% | High (40%) |
| PE Comparable | $1674.01 | 212.9% | Medium (25%) |
| Growth Trajectory DCF | $1007.32 | 88.3% | Medium (20%) |
| Graham Number | $759.43 | 41.9% | Low (10%) |
| EV/EBITDA | $1199.16 | 124.1% | Medium (20%) |
| Earnings Power Value | $1845.83 | 245.0% | Medium (50%) |
Based on 6 out of 8 methods, MTDL.JK appears undervalued at the current price of $535.00. The base case fair value of $1436.59 implies 168.5% 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.