IntrinsicWise Company Header

Price: 4200

Last update: Fri Apr 25 2025

Company Logo
bbni

IDX:bbni.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

bbni

The intrinsic value of one bbni stock under the Base Case scenario is Loading... IDR. Compared to the current market price of Loading... IDR, this stock is ....

Summary DCF Valuation
Document

DCF Calculator

Revenue Growth
%
Discount Rate
%
Terminal Growth
%
Year 1 Year 2 Year 3 Year 4 Year 5 Terminal Value
Revenue 61.98 63.74 65.55 67.41 69.33
Revenue Growth 2.84% 2.84% 2.84% 2.84% 2.84%
Net Margin 29.39% 29.39% 29.39% 29.39% 29.39%
Net Income 18.22 18.73 19.27 19.81 20.38 299.81
Discount Rate 10% 10% 10% 10% 10%
Present Value 16.56 15.48 14.47 13.53 12.65 169.23

Intrinsic Value: 6488

The stock is undervalued by 54%

Total Shares: 37289742787
Market Cap: 156.61T
Value Cap: 241.93T

Valuation History
Valuation History
Historical PE & EPS

bbni has a PE median of 8 and the last EPS is 576. Based on PE history, the fair valuation is 4701.