PT Bank Tabungan Negara (Persero) Tbk
Bear Case (25th pct.)
97.2% vs price
Base Case (Median)
181.6% vs price
Bull Case (75th pct.)
216.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $398.40 | -68.4% | High (40%) |
| PE Comparable | $3180.51 | 152.4% | Medium (25%) |
| Growth Trajectory DCF | $4198.58 | 233.2% | Medium (20%) |
| Graham Number | $3915.04 | 210.7% | High (80%) |
Based on 4 out of 8 methods, BBTN.JK appears undervalued at the current price of $1260.00. The base case fair value of $3547.77 implies 181.6% 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.