What is the intrinsic value of BDMN.JK?
As of 2025-07-08, the Intrinsic Value of Bank Danamon Indonesia Tbk PT (BDMN.JK) is
5,623.09 IDR. This BDMN.JK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 2,430.00 IDR, the upside of Bank Danamon Indonesia Tbk PT is
131.40%.
Is BDMN.JK undervalued or overvalued?
Based on its market price of 2,430.00 IDR and our intrinsic valuation, Bank Danamon Indonesia Tbk PT (BDMN.JK) is undervalued by 131.40%.
5,623.09 IDR
Intrinsic Value
BDMN.JK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
5,623.09 - 5,623.09 |
5,623.09 |
131.40% |
| P/E |
2,246.10 - 2,834.05 |
2,467.77 |
1.6% |
| DDM - Stable |
1,650.50 - 2,826.28 |
2,238.38 |
-7.9% |
| DDM - Multi |
2,154.79 - 2,959.93 |
2,499.29 |
2.9% |
BDMN.JK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
23,512,242.00 |
| Beta |
0.52 |
| Outstanding shares (mil) |
9,675.82 |
| Enterprise Value (mil) |
53,139,044.00 |
| Market risk premium |
7.88% |
| Cost of Equity |
12.41% |
| Cost of Debt |
5.00% |
| WACC |
8.18% |