PT Plaza Indonesia Realty Tbk
Bear Case (25th pct.)
-23.7% vs price
Base Case (Median)
0.0% vs price
Bull Case (75th pct.)
36.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $610.33 | -75.7% | High (40%) |
| PE Comparable | $2752.35 | 9.7% | Medium (25%) |
| Growth Trajectory DCF | $2268.65 | -9.6% | Medium (20%) |
| Graham Number | $3661.45 | 45.9% | Low (10%) |
| EV/EBITDA | $1795.83 | -28.5% | Medium (20%) |
| EV/FCF | $4098.04 | 63.3% | Medium (20%) |
Based on 6 out of 8 methods, PLIN.JK appears fairly valued at the current price of $2510.00. The base case fair value of $2510.50 implies 0.0% 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.