PT Triputra Agro Persada Tbk
Bear Case (25th pct.)
24.9% vs price
Base Case (Median)
49.6% vs price
Bull Case (75th pct.)
105.9% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1505.51 | 1.0% | High (40%) |
| PE Comparable | $3347.45 | 124.7% | Medium (25%) |
| Growth Trajectory DCF | $2229.60 | 49.6% | Medium (20%) |
| Graham Number | $1524.40 | 2.3% | High (80%) |
| EV/EBITDA | $2196.45 | 47.4% | Medium (20%) |
| EV/FCF | $3184.35 | 113.7% | Medium (20%) |
| Earnings Power Value | $2951.88 | 98.1% | High (70%) |
Based on 7 out of 8 methods, TAPG.JK appears undervalued at the current price of $1490.00. The base case fair value of $2229.60 implies 49.6% 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.