PT Pakuwon Jati Tbk
Bear Case (25th pct.)
126.8% vs price
Base Case (Median)
166.0% vs price
Bull Case (75th pct.)
183.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $476.45 | 81.9% | High (40%) |
| PE Comparable | $748.00 | 185.5% | Medium (25%) |
| Growth Trajectory DCF | $570.48 | 117.7% | Medium (20%) |
| Graham Number | $728.53 | 178.1% | Low (10%) |
| EV/EBITDA | $665.06 | 153.8% | Medium (20%) |
| EV/FCF | $1078.20 | 311.5% | Medium (20%) |
Based on 6 out of 8 methods, PWON.JK appears undervalued at the current price of $262.00. The base case fair value of $696.80 implies 166.0% 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.