PT Solusi Bangun Indonesia Tbk
Bear Case (25th pct.)
62.1% vs price
Base Case (Median)
77.3% vs price
Bull Case (75th pct.)
100.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1003.74 | 29.5% | High (40%) |
| PE Comparable | $1387.79 | 79.1% | Medium (25%) |
| Graham Number | $1612.96 | 108.1% | Medium (30%) |
| EV/EBITDA | $1221.44 | 57.6% | Medium (20%) |
| EV/FCF | $1911.83 | 146.7% | Medium (20%) |
| Earnings Power Value | $1360.22 | 75.5% | Medium (50%) |
Based on 6 out of 8 methods, SMCB.JK appears undervalued at the current price of $775.00. The base case fair value of $1374.00 implies 77.3% 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.