What is the intrinsic value of BBRI.JK?
As of 2025-05-28, the Intrinsic Value of Bank Rakyat Indonesia (Persero) Tbk PT (BBRI.JK) is
7,959.84 IDR. This BBRI.JK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 4,370.00 IDR, the upside of Bank Rakyat Indonesia (Persero) Tbk PT is
82.15%.
Is BBRI.JK undervalued or overvalued?
Based on its market price of 4,370.00 IDR and our intrinsic valuation, Bank Rakyat Indonesia (Persero) Tbk PT (BBRI.JK) is undervalued by 82.15%.
7,959.84 IDR
Intrinsic Value
BBRI.JK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
7,959.84 - 7,959.84 |
7,959.84 |
82.15% |
| P/E |
3,761.33 - 5,321.47 |
4,259.23 |
-2.5% |
| DDM - Stable |
1,842.58 - 3,739.91 |
2,791.25 |
-36.1% |
| DDM - Multi |
2,474.43 - 3,801.63 |
2,990.35 |
-31.6% |
BBRI.JK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
655,687,940.00 |
| Beta |
1.50 |
| Outstanding shares (mil) |
150,043.00 |
| Enterprise Value (mil) |
887,986,900.00 |
| Market risk premium |
7.88% |
| Cost of Equity |
15.98% |
| Cost of Debt |
5.00% |
| WACC |
13.31% |