PT Bank Danamon Indonesia Tbk
Bear Case (25th pct.)
6.5% vs price
Base Case (Median)
63.3% vs price
Bull Case (75th pct.)
97.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $629.23 | -83.9% | High (40%) |
| PE Comparable | $5354.21 | 36.6% | Medium (25%) |
| Growth Trajectory DCF | $8576.23 | 118.8% | Medium (20%) |
| Graham Number | $7451.90 | 90.1% | High (80%) |
Based on 4 out of 8 methods, BDMN.JK appears undervalued at the current price of $3920.00. The base case fair value of $6403.05 implies 63.3% 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.