PT Teladan Prima Agro Tbk
Bear Case (25th pct.)
95.1% vs price
Base Case (Median)
204.8% vs price
Bull Case (75th pct.)
251.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $101.99 | -79.4% | High (40%) |
| PE Comparable | $1511.59 | 204.8% | Medium (25%) |
| Growth Trajectory DCF | $1882.10 | 279.5% | Medium (20%) |
| Graham Number | $723.34 | 45.8% | High (80%) |
| EV/EBITDA | $1212.29 | 144.4% | Medium (20%) |
| EV/FCF | $1725.42 | 247.9% | Medium (20%) |
| Earnings Power Value | $1762.33 | 255.3% | High (70%) |
Based on 7 out of 8 methods, TLDN.JK appears undervalued at the current price of $496.00. The base case fair value of $1511.59 implies 204.8% 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.