PT Famon Awal Bros Sedaya Tbk
Bear Case (25th pct.)
-72.3% vs price
Base Case (Median)
-57.1% vs price
Bull Case (75th pct.)
-45.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-496.44 | -174.7% | High (40%) |
| PE Comparable | $303.63 | -54.3% | Medium (25%) |
| Growth Trajectory DCF | $466.23 | -29.9% | Medium (20%) |
| Graham Number | $267.26 | -59.8% | Medium (40%) |
| EV/EBITDA | $378.91 | -43.0% | Medium (20%) |
| Earnings Power Value | $156.62 | -76.4% | Medium (50%) |
Based on 6 out of 8 methods, PRAY.JK appears overvalued at the current price of $665.00. The base case fair value of $285.44 implies 57.1% 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.