PT Sumber Tani Agung Resources Tbk
Bear Case (25th pct.)
79.3% vs price
Base Case (Median)
142.4% vs price
Bull Case (75th pct.)
179.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $612.33 | -37.2% | High (40%) |
| PE Comparable | $2677.67 | 174.6% | Medium (25%) |
| Growth Trajectory DCF | $2098.98 | 115.3% | Medium (20%) |
| Graham Number | $1397.34 | 43.3% | High (80%) |
| EV/EBITDA | $2363.52 | 142.4% | Medium (20%) |
| EV/FCF | $2779.95 | 185.1% | Medium (20%) |
| Earnings Power Value | $4816.44 | 394.0% | High (70%) |
Based on 7 out of 8 methods, STAA.JK appears undervalued at the current price of $975.00. The base case fair value of $2363.52 implies 142.4% 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.