PT Tempo Scan Pacific Tbk
Bear Case (25th pct.)
63.3% vs price
Base Case (Median)
109.4% vs price
Bull Case (75th pct.)
136.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $3272.79 | 34.1% | High (40%) |
| PE Comparable | $6630.00 | 171.7% | Medium (25%) |
| Growth Trajectory DCF | $5616.75 | 130.2% | Medium (20%) |
| Graham Number | $3705.17 | 51.9% | Medium (40%) |
| EV/EBITDA | $4262.27 | 74.7% | Medium (20%) |
| EV/FCF | $5108.53 | 109.4% | Medium (20%) |
| Earnings Power Value | $5934.94 | 143.2% | Medium (50%) |
Based on 7 out of 8 methods, TSPC.JK appears undervalued at the current price of $2440.00. The base case fair value of $5108.53 implies 109.4% 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.