PT Bank CIMB Niaga Tbk
Bear Case (25th pct.)
90.6% vs price
Base Case (Median)
117.7% vs price
Bull Case (75th pct.)
128.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1988.48 | 28.3% | High (40%) |
| PE Comparable | $3275.67 | 111.3% | Medium (25%) |
| Growth Trajectory DCF | $3473.79 | 124.1% | Medium (20%) |
| Graham Number | $3755.13 | 142.3% | High (80%) |
Based on 4 out of 8 methods, BNGA.JK appears undervalued at the current price of $1550.00. The base case fair value of $3374.73 implies 117.7% 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.