What is the intrinsic value of BNGA.JK?
As of 2025-05-20, the Intrinsic Value of Bank CIMB Niaga Tbk PT (BNGA.JK) is
6,464.32 IDR. This BNGA.JK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 1,805.00 IDR, the upside of Bank CIMB Niaga Tbk PT is
258.13%.
Is BNGA.JK undervalued or overvalued?
Based on its market price of 1,805.00 IDR and our intrinsic valuation, Bank CIMB Niaga Tbk PT (BNGA.JK) is undervalued by 258.13%.
6,464.32 IDR
Intrinsic Value
BNGA.JK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
6,464.32 - 6,464.32 |
6,464.32 |
258.13% |
| P/E |
2,010.53 - 2,558.86 |
2,227.44 |
23.4% |
| DDM - Stable |
1,420.14 - 2,550.26 |
1,985.20 |
10.0% |
| DDM - Multi |
1,942.43 - 2,826.83 |
2,310.23 |
28.0% |
BNGA.JK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
44,927,896.00 |
| Beta |
0.71 |
| Outstanding shares (mil) |
24,890.80 |
| Enterprise Value (mil) |
76,489,990.00 |
| Market risk premium |
7.88% |
| Cost of Equity |
12.81% |
| Cost of Debt |
5.00% |
| WACC |
9.92% |