PT Bank Syariah Indonesia Tbk
Bear Case (25th pct.)
7.4% vs price
Base Case (Median)
10.7% vs price
Bull Case (75th pct.)
15.5% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $1855.98 | -0.7% | High (40%) |
| PE Comparable | $2059.99 | 10.2% | Medium (25%) |
| Growth Trajectory DCF | $2396.88 | 28.2% | Medium (20%) |
| Graham Number | $2081.70 | 11.3% | High (80%) |
Based on 4 out of 8 methods, BRIS.JK appears undervalued at the current price of $1870.00. The base case fair value of $2070.84 implies 10.7% 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.