Bank CIMB Niaga Valuation
Is BNGA undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation 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 BNGA when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: BNGA (IDR1740) is trading above our estimate of fair value (IDR1507.34)
Significantly Below Fair Value: BNGA is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for BNGA?
Key metric: As BNGA is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is BNGA's PE Ratio? | |
|---|---|
| PE Ratio | 6.6x |
| Earnings | Rp6.65t |
| Market Cap | Rp43.74t |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | n/a |
| Enterprise Value/EBITDA | n/a |
| PEG Ratio | 0.5x |
Price to Earnings Ratio vs Peers
How does BNGA's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 14.6x | ||
BNLI Bank Permata | 12.1x | n/a | Rp39.1t |
PNBN Bank Pan Indonesia | 19.3x | n/a | Rp44.4t |
NISP Bank OCBC NISP | 6.3x | n/a | Rp30.7t |
MEGA Bank Mega | 20.8x | n/a | Rp56.5t |
BNGA Bank CIMB Niaga | 6.6x | 13.5% | Rp43.7t |
Price-To-Earnings vs Peers: BNGA is good value based on its Price-To-Earnings Ratio (6.6x) compared to the peer average (14.6x).
Price to Earnings Ratio vs Industry
How does BNGA's PE Ratio compare vs other companies in the ID Banks Industry?
| 0 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|
| 0 Companies | Estimated Growth | Market Cap |
|---|
Price-To-Earnings vs Industry: BNGA is good value based on its Price-To-Earnings Ratio (6.6x) compared to the ID Banks industry average (19.8x).
Price to Earnings Ratio vs Fair Ratio
What is BNGA'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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 6.6x |
| Fair PE Ratio | 9.4x |
Price-To-Earnings vs Fair Ratio: BNGA is good value based on its Price-To-Earnings Ratio (6.6x) compared to the estimated Fair Price-To-Earnings Ratio (9.4x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | Rp1,740.00 | Rp2,307.50 +32.6% | 4.8% | Rp2,400.00 | Rp2,130.00 | n/a | 4 |
| Nov ’25 | Rp1,825.00 | Rp2,280.00 +24.9% | 6.8% | Rp2,400.00 | Rp2,020.00 | n/a | 4 |
| Oct ’25 | Rp1,885.00 | Rp2,230.00 +18.3% | 6.3% | Rp2,400.00 | Rp2,020.00 | n/a | 4 |
| Sep ’25 | Rp1,880.00 | Rp2,230.00 +18.6% | 6.3% | Rp2,400.00 | Rp2,020.00 | n/a | 4 |
| Aug ’25 | Rp1,840.00 | Rp2,230.00 +21.2% | 6.3% | Rp2,400.00 | Rp2,020.00 | n/a | 4 |
| Jul ’25 | Rp1,760.00 | Rp2,280.00 +29.5% | 8.1% | Rp2,500.00 | Rp2,020.00 | n/a | 4 |
| Jun ’25 | Rp1,700.00 | Rp2,280.00 +34.1% | 8.1% | Rp2,500.00 | Rp2,020.00 | n/a | 4 |
| May ’25 | Rp1,910.00 | Rp2,385.00 +24.9% | 5.5% | Rp2,520.00 | Rp2,200.00 | n/a | 4 |
| Apr ’25 | Rp2,140.00 | Rp2,385.00 +11.4% | 5.5% | Rp2,520.00 | Rp2,200.00 | n/a | 4 |
| Mar ’25 | Rp1,985.00 | Rp2,355.00 +18.6% | 6.6% | Rp2,520.00 | Rp2,200.00 | n/a | 4 |
| Feb ’25 | Rp1,745.00 | Rp2,173.33 +24.5% | 7.9% | Rp2,370.00 | Rp1,950.00 | n/a | 3 |
| Jan ’25 | Rp1,695.00 | Rp2,173.33 +28.2% | 7.9% | Rp2,370.00 | Rp1,950.00 | n/a | 3 |
| Dec ’24 | Rp1,705.00 | Rp2,173.33 +27.5% | 7.9% | Rp2,370.00 | Rp1,950.00 | n/a | 3 |
| Nov ’24 | Rp1,720.00 | Rp2,160.00 +25.6% | 9.7% | Rp2,370.00 | Rp1,950.00 | Rp1,825.00 | 2 |
| Oct ’24 | Rp1,690.00 | Rp1,613.33 -4.5% | 26.1% | Rp2,190.00 | Rp1,200.00 | Rp1,885.00 | 3 |
| Sep ’24 | Rp1,705.00 | Rp1,613.33 -5.4% | 26.1% | Rp2,190.00 | Rp1,200.00 | Rp1,880.00 | 3 |
| Aug ’24 | Rp1,670.00 | Rp1,613.33 -3.4% | 26.1% | Rp2,190.00 | Rp1,200.00 | Rp1,840.00 | 3 |
| Jul ’24 | Rp1,585.00 | Rp1,380.00 -12.9% | 9.3% | Rp1,490.00 | Rp1,200.00 | Rp1,760.00 | 3 |
| Jun ’24 | Rp1,440.00 | Rp1,380.00 -4.2% | 9.3% | Rp1,490.00 | Rp1,200.00 | Rp1,700.00 | 3 |
| May ’24 | Rp1,240.00 | Rp1,320.00 +6.5% | 9.4% | Rp1,490.00 | Rp1,200.00 | Rp1,910.00 | 3 |
| Apr ’24 | Rp1,270.00 | Rp1,320.00 +3.9% | 9.4% | Rp1,490.00 | Rp1,200.00 | Rp2,140.00 | 3 |
| Mar ’24 | Rp1,235.00 | Rp1,380.00 +11.7% | 8.0% | Rp1,490.00 | Rp1,270.00 | Rp1,985.00 | 2 |
| Feb ’24 | Rp1,200.00 | Rp1,340.00 +11.7% | 5.2% | Rp1,410.00 | Rp1,270.00 | Rp1,745.00 | 2 |
| Jan ’24 | Rp1,185.00 | Rp1,340.00 +13.1% | 5.2% | Rp1,410.00 | Rp1,270.00 | Rp1,695.00 | 2 |
| Dec ’23 | Rp1,220.00 | Rp1,360.00 +11.5% | 4.7% | Rp1,410.00 | Rp1,270.00 | Rp1,705.00 | 3 |
| Nov ’23 | Rp1,140.00 | Rp1,268.75 +11.3% | 13.2% | Rp1,410.00 | Rp995.00 | Rp1,720.00 | 4 |
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
Bank Pembangunan Daerah Jawa Barat dan Banten
Rp9.9t
Provides banking products and services to individual and corporate customers in Indonesia.
BJBR
Rp940.00
7D
-1.6%
1Y
-16.1%
Bank Pembangunan Daerah Jawa Timur
Rp8.1t
Provides various banking products and services in Indonesia.
BJTM
Rp540.00
7D
-0.9%
1Y
-12.9%
Bank Danamon Indonesia
Rp24.6t
Provides banking and financial products and services for consumers, small medium enterprises, and commercial and corporate customers in Indonesia.
BDMN
Rp2,520.00
7D
0%
1Y
-8.4%