PT Bank Permata Tbk
Bear Case (25th pct.)
-66.7% vs price
Base Case (Median)
-58.9% vs price
Bull Case (75th pct.)
-53.8% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $588.39 | -81.7% | High (40%) |
| PE Comparable | $1232.91 | -61.7% | Medium (25%) |
| Growth Trajectory DCF | $1415.22 | -56.0% | Medium (20%) |
| Graham Number | $1708.26 | -46.9% | High (80%) |
Based on 4 out of 8 methods, BNLI.JK appears overvalued at the current price of $3220.00. The base case fair value of $1324.06 implies 58.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.