PT Panin Financial Tbk
Bear Case (25th pct.)
268.2% vs price
Base Case (Median)
374.3% vs price
Bull Case (75th pct.)
535.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1743.73 | 722.5% | High (40%) |
| PE Comparable | $796.48 | 275.7% | Medium (25%) |
| Growth Trajectory DCF | $732.65 | 245.6% | Medium (20%) |
| Graham Number | $1214.47 | 472.9% | High (80%) |
Based on 4 out of 8 methods, PNLF.JK appears undervalued at the current price of $212.00. The base case fair value of $1005.47 implies 374.3% 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.