Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Indonesia
/
Banks
/
Bank Mandiri (Persero)
BMRI
Bank Mandiri (Persero)
Indonesia's Rising Middle Class And Digital Evolution Will Reshape Banking
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 22 Analysts
Published
04 Jun 25
Updated
20 Aug 25
3
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
Rp7,800.00
37.3% undervalued
intrinsic discount
20 Aug
Rp4,890.00
Loading
1Y
-30.6%
7D
0.8%
Author's Valuation
Rp7.8k
37.3% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
Rp7.8k
37.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
212t
2014
2017
2020
2023
2025
2026
2028
Revenue Rp211.8t
Earnings Rp77.2t
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
10.25%
Banks revenue growth rate
0.23%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
14.41%
Calculation
Rp77.17t
Earnings '28
x
14.11x
PE Ratio '28
=
Rp1088.87t
Market Cap '28
Rp1088.87t
Market Cap '28
/
93.33b
No. shares '28
=
Rp11.67k
Share Price '28
Rp11.67k
Share Price '28
Discounted to 2025 @ 14.36% p.a.
=
Rp7.80k
Fair Value '25