PT Solusi Sinergi Digital Tbk
Bear Case (25th pct.)
140.1% vs price
Base Case (Median)
175.4% vs price
Bull Case (75th pct.)
317.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $7316.52 | 358.7% | High (40%) |
| PE Comparable | $4077.50 | 155.6% | Medium (25%) |
| Growth Trajectory DCF | $7833.79 | 391.1% | Medium (20%) |
| Graham Number | $3365.03 | 111.0% | Low (10%) |
| EV/EBITDA | $4708.01 | 195.2% | Medium (20%) |
| Earnings Power Value | $3747.31 | 134.9% | Medium (50%) |
Based on 6 out of 8 methods, WIFI.JK appears undervalued at the current price of $1595.00. The base case fair value of $4392.75 implies 175.4% 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.