PT Surya Citra Media Tbk
Bear Case (25th pct.)
-20.4% vs price
Base Case (Median)
-7.0% vs price
Bull Case (75th pct.)
17.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $277.90 | 39.0% | High (40%) |
| PE Comparable | $244.55 | 22.3% | Medium (25%) |
| Growth Trajectory DCF | $94.17 | -52.9% | Medium (20%) |
| Graham Number | $183.86 | -8.1% | Low (10%) |
| EV/EBITDA | $185.92 | -7.0% | Medium (20%) |
| EV/FCF | $134.66 | -32.7% | Medium (20%) |
| Earnings Power Value | $226.96 | 13.5% | Medium (50%) |
Based on 7 out of 8 methods, SCMA.JK appears fairly valued at the current price of $200.00. The base case fair value of $185.92 implies 7.0% 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.