PT Bank Rakyat Indonesia (Persero) Tbk
Bear Case (25th pct.)
43.2% vs price
Base Case (Median)
58.0% vs price
Bull Case (75th pct.)
67.4% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $3325.82 | 16.7% | High (40%) |
| PE Comparable | $4672.52 | 63.9% | Medium (25%) |
| Growth Trajectory DCF | $5071.38 | 77.9% | Medium (20%) |
| Graham Number | $4332.37 | 52.0% | High (80%) |
Based on 4 out of 8 methods, BBRI.JK appears undervalued at the current price of $2850.00. The base case fair value of $4502.45 implies 58.0% upside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.