What is the intrinsic value of BBNI.JK?
As of 2025-07-08, the Intrinsic Value of Bank Negara Indonesia (Persero) Tbk PT (BBNI.JK) is
14,568.75 IDR. This BBNI.JK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 4,000.00 IDR, the upside of Bank Negara Indonesia (Persero) Tbk PT is
264.22%.
Is BBNI.JK undervalued or overvalued?
Based on its market price of 4,000.00 IDR and our intrinsic valuation, Bank Negara Indonesia (Persero) Tbk PT (BBNI.JK) is undervalued by 264.22%.
14,568.75 IDR
Intrinsic Value
BBNI.JK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
14,568.75 - 14,568.75 |
14,568.75 |
264.22% |
| P/E |
4,314.98 - 6,365.54 |
5,013.06 |
25.3% |
| DDM - Stable |
2,975.81 - 5,239.36 |
4,107.59 |
2.7% |
| DDM - Multi |
3,794.55 - 5,393.85 |
4,467.55 |
11.7% |
BBNI.JK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
147,697,200.00 |
| Beta |
1.37 |
| Outstanding shares (mil) |
36,924.30 |
| Enterprise Value (mil) |
237,651,400.00 |
| Market risk premium |
7.88% |
| Cost of Equity |
12.36% |
| Cost of Debt |
5.00% |
| WACC |
9.21% |