PT Summarecon Agung Tbk
Bear Case (25th pct.)
69.2% vs price
Base Case (Median)
105.9% vs price
Bull Case (75th pct.)
164.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-1288.00 | -510.2% | High (40%) |
| PE Comparable | $646.60 | 105.9% | Medium (25%) |
| Growth Trajectory DCF | $531.44 | 69.2% | Medium (20%) |
| Graham Number | $831.15 | 164.7% | Low (10%) |
| EV/EBITDA | $1548.16 | 393.0% | Medium (20%) |
Based on 5 out of 8 methods, SMRA.JK appears undervalued at the current price of $314.00. The base case fair value of $646.60 implies 105.9% 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.