PT Sarana Menara Nusantara 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.)
81.5% vs price
Base Case (Median)
233.1% vs price
Bull Case (75th pct.)
432.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-205.07 | -159.6% | High (40%) |
| PE Comparable | $1145.70 | 233.1% | Medium (25%) |
| Growth Trajectory DCF | $336.71 | -2.1% | Medium (20%) |
| Graham Number | $911.74 | 165.0% | Low (10%) |
| EV/EBITDA | $2038.76 | 492.7% | Medium (20%) |
| EV/FCF | $2008.59 | 483.9% | Medium (20%) |
| Earnings Power Value | $1651.99 | 380.2% | Medium (50%) |
Based on 7 out of 8 methods, TOWR.JK appears undervalued at the current price of $344.00. The base case fair value of $1145.70 implies 233.1% 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.