DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

PT Bank Negara Indonesia (Persero) Tbk (PTBRY)

Financial Services | Banks - Regional

Today's Price

$9.01

Today's Fair Value

$73.95 +720.75%

Margin of Safety

+87.82%

Projected Value (5Y)

$119.09 +1221.75%

Dividends Paid (5Y)

$8.91

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6% | CAGR (5y): 2.61%

Diluted Shares Growth Rate

Regression: 9.91% | CAGR (5y): 14.89%

Dividend Growth Rate

Regression: 12.37% | CAGR (5y): 68.09%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 57.37x)

Discount Rate