BNII.JK
Bank Maybank Indonesia Tbk PT
Price:  
197.00 
IDR
Volume:  
140,400.00
Indonesia | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BNII.JK Intrinsic Value

-42.06 %
Upside

What is the intrinsic value of BNII.JK?

As of 2025-07-08, the Intrinsic Value of Bank Maybank Indonesia Tbk PT (BNII.JK) is 114.13 IDR. This BNII.JK valuation is based on the model Peter Lynch Fair Value. With the current market price of 197.00 IDR, the upside of Bank Maybank Indonesia Tbk PT is -42.06%.

Is BNII.JK undervalued or overvalued?

Based on its market price of 197.00 IDR and our intrinsic valuation, Bank Maybank Indonesia Tbk PT (BNII.JK) is overvalued by 42.06%.

197.00 IDR
Stock Price
114.13 IDR
Intrinsic Value
Intrinsic Value Details

BNII.JK Intrinsic Value - Valuation Summary

Range Selected Upside
a
Fair Value 114.13 - 114.13 114.13 -42.06%
P/E 115.29 - 188.09 151.11 -23.3%
DDM - Stable 119.19 - 245.65 182.42 -7.4%
DDM - Multi 152.18 - 249.58 189.58 -3.8%

BNII.JK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 14,845,408.00
Beta 0.45
Outstanding shares (mil) 75,357.40
Enterprise Value (mil) 46,661,108.00
Market risk premium 7.88%
Cost of Equity 13.88%
Cost of Debt 5.00%
WACC 6.88%