IntrinsicWise Company Header

Price: 2080

Last update: Fri Apr 25 2025

Company Logo
bnli

IDX:bnli.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

bnli

The intrinsic value of one bnli 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 11.97 12.90 13.90 14.98 16.14
Revenue Growth 7.75% 7.75% 7.75% 7.75% 7.75%
Net Margin 17.63% 17.63% 17.63% 17.63% 17.63%
Net Income 2.11 2.28 2.45 2.64 2.85 41.88
Discount Rate 10% 10% 10% 10% 10%
Present Value 1.92 1.88 1.84 1.8 1.77 23.64

Intrinsic Value: 907

The stock is overvalued by 56%

Total Shares: 36181359520
Market Cap: 75.25T
Value Cap: 32.85T

Valuation History
Valuation History
Historical PE & EPS

bnli has a PE median of 21 and the last EPS is 89. Based on PE history, the fair valuation is 1930.