PT Bank Rakyat Indonesia (Persero) Tbk

DB:BYRA Stock Report

Market Cap: €37.5b

Bank Rakyat Indonesia (Persero) Valuation

Is BYRA undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of BYRA when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: BYRA (€0.22) is trading below our estimate of fair value (€0.34)

Significantly Below Fair Value: BYRA is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for BYRA?

Key metric: As BYRA is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for BYRA. This is calculated by dividing BYRA's market cap by their current earnings.
What is BYRA's PE Ratio?
PE Ratio10.2x
EarningsRp61.17t
Market CapRp625.19t

Price to Earnings Ratio vs Peers

How does BYRA's PE Ratio compare to its peers?

The above table shows the PE ratio for BYRA vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average7.7x
CBK Commerzbank
8.7x8.9%€18.6b
PCZ ProCredit Holding
4.3x12.2%€444.1m
MBK Merkur PrivatBank KgaA
10.5x8.5%€112.0m
NWG NatWest Group
7.3x1.1%UK£32.4b
BYRA Bank Rakyat Indonesia (Persero)
10.2x8.7%€625.2t

Price-To-Earnings vs Peers: BYRA is expensive based on its Price-To-Earnings Ratio (10.2x) compared to the peer average (7.7x).

Price to Earnings Ratio vs Industry

How does BYRA's PE Ratio compare vs other companies in the European Banks Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
BYRA 10.2xIndustry Avg. 7.8xNo. of Companies42PE0612182430+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: BYRA is expensive based on its Price-To-Earnings Ratio (10.2x) compared to the European Banks industry average (7.8x).

Price to Earnings Ratio vs Fair Ratio

What is BYRA's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

BYRA PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio10.2x
Fair PE Ratio14x

Price-To-Earnings vs Fair Ratio: BYRA is good value based on its Price-To-Earnings Ratio (10.2x) compared to the estimated Fair Price-To-Earnings Ratio (14x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst BYRA forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€0.22
€0.34
+50.3%
8.8%€0.41€0.27n/a21
Dec ’25n/a
€0.35
0%
8.6%€0.41€0.27n/a21
Nov ’25€0.28
€0.34
+21.3%
8.7%€0.40€0.26n/a21
Oct ’25€0.31
€0.35
+15.1%
10.3%€0.40€0.24n/a21
Sep ’25€0.28
€0.34
+22.2%
10.5%€0.40€0.23n/a21
Aug ’25€0.28
€0.33
+16.8%
10.3%€0.38€0.23n/a21
Jul ’25€0.28
€0.35
+25.0%
11.1%€0.41€0.25n/a22
Jun ’25€0.27
€0.36
+32.8%
8.5%€0.41€0.30n/a23
May ’25€0.28
€0.36
+29.5%
9.2%€0.41€0.30n/a24
Apr ’25€0.35
€0.39
+12.3%
6.7%€0.44€0.34n/a24
Mar ’25€0.36
€0.39
+7.3%
5.7%€0.42€0.34n/a24
Feb ’25€0.35
€0.38
+9.3%
7.0%€0.42€0.30n/a24
Jan ’25€0.34
€0.37
+10.8%
6.4%€0.42€0.31€0.2323
Dec ’24n/a
€0.37
0%
6.0%€0.42€0.31n/a23
Nov ’24€0.28
€0.37
+33.9%
6.2%€0.42€0.31€0.2824
Oct ’24€0.32
€0.38
+17.5%
6.9%€0.43€0.32€0.3123
Sep ’24€0.33
€0.38
+13.1%
6.1%€0.41€0.32€0.2822
Aug ’24€0.32
€0.36
+12.0%
6.2%€0.40€0.31€0.2822
Jul ’24n/a
€0.37
0%
6.8%€0.41€0.32€0.2822
Jun ’24€0.36
€0.36
+0.2%
8.2%€0.42€0.30€0.2723
May ’24€0.31
€0.35
+13.1%
7.2%€0.39€0.30€0.2823
Apr ’24€0.27
€0.34
+25.5%
6.7%€0.38€0.29€0.3523
Mar ’24€0.28
€0.34
+23.9%
6.5%€0.38€0.30€0.3625
Feb ’24€0.26
€0.34
+27.2%
5.9%€0.38€0.29€0.3525
Jan ’24€0.28
€0.33
+17.3%
5.7%€0.37€0.29€0.3425

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/05 11:09
End of Day Share Price 2025/01/02 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

PT Bank Rakyat Indonesia (Persero) Tbk is covered by 43 analysts. 19 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Anish TawakleyBarclays
Wannapa AsavatevavithBNP Paribas Securities (Asia)
Anand SwaminathanBofA Global Research