PT Bank OCBC NISP Tbk
Bear Case (25th pct.)
101.8% vs price
Base Case (Median)
131.8% vs price
Bull Case (75th pct.)
146.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1855.11 | 50.8% | High (40%) |
| PE Comparable | $2691.32 | 118.8% | Medium (25%) |
| Growth Trajectory DCF | $3009.87 | 144.7% | Medium (20%) |
| Graham Number | $3099.71 | 152.0% | High (80%) |
Based on 4 out of 8 methods, NISP.JK appears undervalued at the current price of $1230.00. The base case fair value of $2850.59 implies 131.8% 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.