PT Selamat Sempurna Tbk
Bear Case (25th pct.)
27.0% vs price
Base Case (Median)
71.6% vs price
Bull Case (75th pct.)
109.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1358.66 | -17.2% | High (40%) |
| PE Comparable | $3604.38 | 119.8% | Medium (25%) |
| Growth Trajectory DCF | $2473.14 | 50.8% | Medium (20%) |
| Graham Number | $1691.48 | 3.1% | Medium (30%) |
| EV/EBITDA | $2814.21 | 71.6% | Medium (20%) |
| EV/FCF | $3678.27 | 124.3% | Medium (20%) |
| Earnings Power Value | $3255.02 | 98.5% | Medium (50%) |
Based on 7 out of 8 methods, SMSM.JK appears undervalued at the current price of $1640.00. The base case fair value of $2814.21 implies 71.6% 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.