What is the intrinsic value of PNBS.JK?
As of 2025-05-22, the Intrinsic Value of Bank Panin Dubai Syariah Tbk PT (PNBS.JK) is
11.52 IDR. This PNBS.JK valuation is based on the model Peter Lynch Fair Value.
With the current market price of 50.00 IDR, the upside of Bank Panin Dubai Syariah Tbk PT is
-76.95%.
Is PNBS.JK undervalued or overvalued?
Based on its market price of 50.00 IDR and our intrinsic valuation, Bank Panin Dubai Syariah Tbk PT (PNBS.JK) is overvalued by 76.95%.
11.52 IDR
Intrinsic Value
PNBS.JK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
11.52 - 11.52 |
11.52 |
-76.95% |
| P/E |
28.49 - 41.44 |
34.63 |
-30.7% |
| DDM - Stable |
16.86 - 35.68 |
26.27 |
-47.5% |
| DDM - Multi |
15.67 - 25.80 |
19.50 |
-61.0% |
PNBS.JK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,921,275.00 |
| Beta |
0.13 |
| Outstanding shares (mil) |
38,425.50 |
| Enterprise Value (mil) |
2,333,278.00 |
| Market risk premium |
7.88% |
| Cost of Equity |
11.19% |
| Cost of Debt |
5.00% |
| WACC |
10.04% |