What is the intrinsic value of BMRI.JK?
As of 2025-07-08, the Intrinsic Value of Bank Mandiri (Persero) Tbk PT (BMRI.JK) is
13,388.14 IDR. This BMRI.JK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 4,740.00 IDR, the upside of Bank Mandiri (Persero) Tbk PT is
182.45%.
Is BMRI.JK undervalued or overvalued?
Based on its market price of 4,740.00 IDR and our intrinsic valuation, Bank Mandiri (Persero) Tbk PT (BMRI.JK) is undervalued by 182.45%.
13,388.14 IDR
Intrinsic Value
BMRI.JK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
13,388.14 - 13,388.14 |
13,388.14 |
182.45% |
| P/E |
4,605.78 - 5,920.13 |
5,227.91 |
10.3% |
| DDM - Stable |
2,608.79 - 6,196.19 |
4,402.49 |
-7.1% |
| DDM - Multi |
2,724.42 - 5,366.06 |
3,646.99 |
-23.1% |
BMRI.JK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
437,976,000.00 |
| Beta |
1.40 |
| Outstanding shares (mil) |
92,400.00 |
| Enterprise Value (mil) |
699,659,000.00 |
| Market risk premium |
7.88% |
| Cost of Equity |
16.09% |
| Cost of Debt |
5.00% |
| WACC |
11.36% |