As of 2025-09-07, the Intrinsic Value of Bayan Resources Tbk PT (BYAN.JK) is 9,612.18 IDR. This BYAN.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 18,150.00 IDR, the upside of Bayan Resources Tbk PT is -47.00%.
The range of the Intrinsic Value is 7,827.51 - 12,766.66 IDR
Based on its market price of 18,150.00 IDR and our intrinsic valuation, Bayan Resources Tbk PT (BYAN.JK) is overvalued by 47.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7,827.51 - 12,766.66 | 9,612.18 | -47.0% |
| DCF (Growth 10y) | 8,852.95 - 13,649.17 | 10,603.53 | -41.6% |
| DCF (EBITDA 5y) | 7,214.77 - 14,527.74 | 8,415.26 | -53.6% |
| DCF (EBITDA 10y) | 8,335.67 - 15,008.67 | 9,580.80 | -47.2% |
| Fair Value | 11,023.44 - 11,023.44 | 11,023.44 | -39.26% |
| P/E | 3,708.17 - 4,576.93 | 3,998.29 | -78.0% |
| EV/EBITDA | 3,028.72 - 10,051.85 | 4,446.90 | -75.5% |
| EPV | 5,674.11 - 6,672.07 | 6,173.10 | -66.0% |
| DDM - Stable | 3,433.35 - 7,812.99 | 5,623.17 | -69.0% |
| DDM - Multi | 6,347.07 - 10,528.90 | 7,861.29 | -56.7% |
| Market Cap (mil) | 604,999,940.00 |
| Beta | 0.10 |
| Outstanding shares (mil) | 33,333.33 |
| Enterprise Value (mil) | 592,225,500.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.03% |
| Cost of Debt | 7.00% |
| WACC | 10.98% |