Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
PNBN Bank Pan Indonesia Tbk PT
Bank Pan Indonesia Tbk PT banner

Bank Pan Indonesia Tbk PT
IDX:PNBN

Watchlist Manager
Bank Pan Indonesia Tbk PT Logo
Bank Pan Indonesia Tbk PT
IDX:PNBN
Watchlist
Price: 720 IDR 0.7%
Market Cap: Rp17.2T
Write Note Create Alert

DCF Value

The DCF Value for Bank Pan Indonesia Tbk PT (PNBN) under the Base Case is IDR. Compared with the current market price of 720 IDR, the stock appears .

Key assumptions
PNBN DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 2.6%
Net Margin 24.2%22.7%
Forecast Period 5 years
Model Settings
Template Bank
Discount Rate 10.1%
Exit Multiple 9.4x P/E
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue PNBN Research

Summary
PNBN intrinsic value, competitors valuation, and company profile.
DCF Valuation
PNBN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PNBN stock valuation using valuation multiples.
Wall St Estimates
PNBN price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PNBN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate
Other Bank Pan Indonesia Tbk PT listings:
F • EUR
PTQ
 XMUN • EUR
PTQ
 SWB • EUR
PTQ