PT Sejahteraraya Anugrahjaya Tbk
Bear Case (25th pct.)
-116.9% vs price
Base Case (Median)
-101.2% vs price
Bull Case (75th pct.)
-98.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-3591.45 | -132.6% | High (40%) |
| EV/EBITDA | $397.14 | -96.4% | Medium (20%) |
| Earnings Power Value | $-132.60 | -101.2% | Medium (50%) |
Based on 3 out of 8 methods, SRAJ.JK appears overvalued at the current price of $11000.00. The base case fair value of $-132.60 implies 101.2% 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.