PT Bank Maybank Indonesia Tbk
Bear Case (25th pct.)
15.3% vs price
Base Case (Median)
61.5% vs price
Bull Case (75th pct.)
101.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $117.50 | -37.5% | High (40%) |
| PE Comparable | $249.95 | 33.0% | Medium (25%) |
| Growth Trajectory DCF | $357.20 | 90.0% | Medium (20%) |
| Graham Number | $445.87 | 137.2% | High (80%) |
Based on 4 out of 8 methods, BNII.JK appears undervalued at the current price of $188.00. The base case fair value of $303.58 implies 61.5% 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.