PT Tower Bersama Infrastructure Tbk
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-57.9% vs price
Base Case (Median)
-27.0% vs price
Bull Case (75th pct.)
7.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-13404.37 | -1027.6% | High (40%) |
| PE Comparable | $1055.24 | -27.0% | Medium (25%) |
| Growth Trajectory DCF | $341.80 | -76.3% | Medium (20%) |
| Graham Number | $874.48 | -39.5% | Low (10%) |
| EV/EBITDA | $1664.71 | 15.2% | Medium (20%) |
| EV/FCF | $2354.53 | 62.9% | Medium (20%) |
| Earnings Power Value | $1450.41 | 0.4% | Medium (50%) |
Based on 7 out of 8 methods, TBIG.JK appears fairly valued at the current price of $1445.00. The base case fair value of $1055.24 implies 27.0% 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.