PT United Tractors Tbk
Bear Case (25th pct.)
83.1% vs price
Base Case (Median)
165.9% vs price
Bull Case (75th pct.)
248.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $5041.23 | -77.6% | High (40%) |
| PE Comparable | $59836.98 | 165.9% | Medium (25%) |
| Growth Trajectory DCF | $63991.07 | 184.4% | Medium (20%) |
| Graham Number | $45383.41 | 101.7% | Medium (30%) |
| EV/EBITDA | $92846.77 | 312.7% | Medium (20%) |
| EV/FCF | $37006.40 | 64.5% | Medium (20%) |
| Earnings Power Value | $118341.18 | 426.0% | Medium (50%) |
Based on 7 out of 8 methods, UNTR.JK appears undervalued at the current price of $22500.00. The base case fair value of $59836.98 implies 165.9% 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.