PT Bank Mandiri (Persero) Tbk
Bear Case (25th pct.)
34.2% vs price
Base Case (Median)
69.2% vs price
Bull Case (75th pct.)
82.6% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2557.55 | -39.1% | High (40%) |
| PE Comparable | $7550.67 | 79.8% | Medium (25%) |
| Growth Trajectory DCF | $8031.75 | 91.2% | Medium (20%) |
| Graham Number | $6662.92 | 58.6% | High (80%) |
Based on 4 out of 8 methods, BMRI.JK appears undervalued at the current price of $4200.00. The base case fair value of $7106.80 implies 69.2% 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.