P.T. Bank Pan Indonesia Tbk
Bear Case (25th pct.)
13.6% vs price
Base Case (Median)
46.7% vs price
Bull Case (75th pct.)
77.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $187.07 | -79.6% | High (40%) |
| PE Comparable | $1360.48 | 48.7% | Medium (25%) |
| Growth Trajectory DCF | $1323.62 | 44.7% | Medium (20%) |
| Graham Number | $2408.24 | 163.2% | High (80%) |
Based on 4 out of 8 methods, PNBN.JK appears undervalued at the current price of $915.00. The base case fair value of $1342.05 implies 46.7% 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.