PT Siantar Top Tbk
Bear Case (25th pct.)
3.6% vs price
Base Case (Median)
16.9% vs price
Bull Case (75th pct.)
50.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $7174.64 | -23.9% | High (40%) |
| PE Comparable | $15642.01 | 66.0% | Medium (25%) |
| Growth Trajectory DCF | $11014.42 | 16.9% | Medium (20%) |
| Graham Number | $10346.05 | 9.8% | High (80%) |
| EV/EBITDA | $9189.45 | -2.5% | Medium (20%) |
| EV/FCF | $15888.19 | 68.6% | Medium (20%) |
| Earnings Power Value | $12723.10 | 35.0% | High (70%) |
Based on 7 out of 8 methods, STTP.JK appears undervalued at the current price of $9425.00. The base case fair value of $11014.42 implies 16.9% 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.