EN DE

PT Bank Rakyat Indonesia (Persero) Tbk (BBRI) Fair Value & Analysis

Financial Services · ID · Market cap 447T IDR

PB PT Bank Rakyat Indonesia (Persero) Tbk BBRI · JK
Price3,040 IDR
Fair Value4,891 IDR
Upside+60.9%
Quality60/100
Watch PT Bank Rakyat Indonesia (Persero) Tbk for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 40.2% net margin
Low debt · generates free cash flow
12.10% dividend yield
Ranks above peers (13/15)
Wide moat 73/100
Evidence: High Range 3,668 IDR – 6,114 IDR Share as image

Fair value as of: Jul 19, 2026

From 24 valuation models · updated 19 days ago

Share price +6.3% over the past month.

A solid business, screening 61% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (3,668 IDR). The market is more pessimistic than our downside scenario.
  • Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

5,213 IDR 2,394 IDR Fair Value 4,891 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range 2,394 IDR – 5,213 IDR · fair‑value band 3,668 IDR – 6,114 IDR · the 3,040 IDR price screens below the 4,891 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

PT Bank Rakyat Indonesia (Persero) Tbk (BBRI) currently trades at 3,040 IDR, while our model-based Fair Value estimate is 4,891 IDR, implying the stock looks roughly 60.9% undervalued today. We read business quality at 60/100 (solid quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, PT Bank Rakyat Indonesia (Persero) Tbk generated revenue of 145T IDR at a net margin of 40.2%. Revenue grew 16.3% year over year. It earns a return on equity of 18.1%. Net debt stands at 144T IDR. Fundamentals as of Jul 19, 2026

Our scenario range runs from 3,668 IDR (bear case) to 6,114 IDR (bull case); at 3,040 IDR, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 21% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 42% fair-value upside, at 61%, BBRI screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 10,122 IDR 19,016 IDR 35,667 IDR 80
Residual Income 2,578 IDR 3,400 IDR 12,302 IDR 76
Rev-Margin DCF 5,715 IDR 9,250 IDR 14,012 IDR 74
All 24 models by family
DCF Models
FCF DCF 10,268 IDR 20,134 IDR 39,031 IDR 38
Owner Earnings 5,516 IDR 10,744 IDR 20,755 IDR 31
5Y Revenue Exit 5,715 IDR 9,277 IDR 14,046 IDR 39
5Y EBITDA Exit 6,529 IDR 11,019 IDR 16,672 IDR 41
5Y P/E Exit 6,894 IDR 11,800 IDR 17,500 IDR 38
10Y Revenue Exit 6,945 IDR 10,970 IDR 17,106 IDR 36
10Y EBITDA Exit 7,641 IDR 12,304 IDR 19,441 IDR 37
10Y P/E Exit 7,892 IDR 12,903 IDR 20,177 IDR 35
Earnings-Based
Graham-Dodd 2,558 IDR 13,435 IDR 18,593 IDR 54
Lynch FV 3,690 IDR 5,271 IDR 6,852 IDR 50
PEG = 1.0 3,690 IDR 5,271 IDR 6,852 IDR 46
EPV 3,956 IDR 4,626 IDR 5,221 IDR 59
Multiples
P/E Multiple 5,644 IDR 7,525 IDR 9,406 IDR 63
P/S Multiple 3,861 IDR 5,148 IDR 6,436 IDR 58
P/B Multiple 4,797 IDR 6,396 IDR 7,995 IDR 55
EV/EBIT 6,688 IDR 8,864 IDR 11,039 IDR 53
EV/EBITDA 5,254 IDR 6,951 IDR 8,648 IDR 54
EV/Revenue 3,766 IDR 5,310 IDR 6,855 IDR 43
Asset-Based
NCAV (Graham) 1,076 IDR 1,442 IDR 2,152 IDR 50
Growth DCF
Growth DCF 10,122 IDR 19,016 IDR 35,667 IDR 80
Rev-Margin DCF 5,715 IDR 9,250 IDR 14,012 IDR 74
Economic Profit
Residual Income 2,578 IDR 3,400 IDR 12,302 IDR 76
ROIC Compounder 4,619 IDR 6,452 IDR 8,980 IDR 72
Growth Earnings
Growth-Adj P/E 5,354 IDR 7,649 IDR 9,943 IDR 68

Widest divergence: DCF Models (11,019 IDR) versus Asset-Based (1,442 IDR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 145T IDR
Revenue growth (YoY) +16.3%
Net margin 40.2%
Return on equity 18.1%
Free cash flow 106T IDR FY2025
P/E ratio 7.6
More key figures
Operating margin 42.0%
EPS (TTM) 389.07 IDR
Dividend yield 12.1%
EPS growth (YoY) +14.3%
Net debt 144T IDR FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 58 · Market factors (momentum, volatility) 44

Profitability 38
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 11
Balance sheet, leverage, solvency risk
Investment 88
Disciplined investing over empire-building
Low Volatility 82
Calm price path (market factor)
Momentum 26
Price trend over the last 3–12 months (market factor)
52W Momentum 30
Distance to the 52-week high (market factor)
Net Issuance 83
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

PT Bank Rakyat Indonesia (Persero) Tbk provides various banking products and services in Indonesia and internationally. The company offers savings and current accounts; time, foreign currency time, and on-call deposits; mortgage, working capital, investment, franchise, and cash collateral loans, as well as supply and value chain financing and bank …

Full company description

PT Bank Rakyat Indonesia (Persero) Tbk provides various banking products and services in Indonesia and internationally. The company offers savings and current accounts; time, foreign currency time, and on-call deposits; mortgage, working capital, investment, franchise, and cash collateral loans, as well as supply and value chain financing and bank guarantees; and microphone, small and medium, and program loans. It also provides bill payment, deposit, online transaction, remittance, money transfer, business, financial, institutional, treasury and global, custodian, trustee, and cash management services. In addition, the company offers investment products and services; trade finance and services, and transaction banking services, including import and export, standby L/C, money changer, BRI RTE online system services, as well as letters of credit; credit cards; and wealth management, merchant, and digital banking services. Further, it provides life and general insurance, securities underwriting and brokerage, and venture capital services. PT Bank Rakyat Indonesia (Persero) Tbk was founded in 1895 and is headquartered in Jakarta, Indonesia. PT Bank Rakyat Indonesia (Persero) Tbk operates as a subsidiary of PT Danantara Asset Management (Persero).

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Bank Rakyat Indonesia (Persero) Tbk reported revenue of 310T IDR in FY2025 versus 176T IDR in FY2021, a compound +15.2%/yr. Reported net income was 56.7T IDR in FY2025, compounding +14.1%/yr from FY2021.

Growth Quality 99/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
310T IDR
Latest YoY
+77.9%
Avg. growth/yr (3Y)
+19.9%
Avg. growth/yr (5Y)
+13.6%
Avg. growth/yr (22Y)
+14.3%
Revenue +15.2%/yr
FY21 176T IDR
FY22 180T IDR
FY23 209T IDR
FY24 174T IDR
FY25 310T IDR
Net income +14.1%/yr
FY21 33.5T IDR
FY22 51.2T IDR
FY23 60.1T IDR
FY24 60.2T IDR
FY25 56.7T IDR

Watch BBRI: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "PT Bank Rakyat Indonesia (Persero) Tbk Fair Value". https://www.fairvalue-calculator.com/stock/BBRI

Peer Group

Banks - Regional · 1082 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 59 · Below median
Fair Value upside +61% · Top 25%
Return on equity (TTM) 18% · Top 25%
Return on assets 3% · Top 25%
Net margin (TTM) 40% · Top 25%
Operating margin (TTM) 42% · Above median
Revenue growth 16% · Above median
Dividend yield (TTM) 12.1% · Top 25%
Debt / equity 0.15× · Lower than median

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/E (TTM) 7.6× · Cheaper than 75% of peers
P/B 1.38× · Pricier than median
P/S (TTM) 3.07× · Cheaper than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 5.4× · Cheaper than 75% of peers
PEG 1.24× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 39
FUTURE 82 · sector 44
PAST 73 · sector 41
HEALTH 93 · sector 85
DIVIDEND 100 · sector 49

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
PT Bank Central Asia Tbk BBCA 6,175 IDR 6,087 IDR -1%
KB Financial Group 105560 184,400 KRW 213,797 KRW +16%
PT Bank Mandiri (Persero) Tbk BMRI 4,310 IDR 7,841 IDR +82%
Banco Bradesco S.A BBD 5,120 ARS 10,240 ARS +100%
Shinhan Financial Group 055550 107,900 KRW 137,259 KRW +27%
Hana Financial Group 086790 136,800 KRW 193,969 KRW +42%
Lloyds Banking Group LYG 4,138 ARS 8,275 ARS +100%
Banco de Chile, CHILE 193.10 CLP 152.55 CLP -21%
Joint Stock Commercial Bank for Foreign Trade of Vietnam, VCB 59,400 VND 84,201 VND +42%
Woori Financial Group 316140 31,500 KRW 55,811 KRW +77%

Compare PT Bank Rakyat Indonesia (Persero) Tbk with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is PT Bank Rakyat Indonesia (Persero) Tbk (BBRI) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 4,891 IDR versus a price of 3,040 IDR, about +61% (undervalued).
What is the fair value of BBRI?
Our model-based fair value for PT Bank Rakyat Indonesia (Persero) Tbk is 4,891 IDR (as of Jul 19, 2026), built from audited fundamentals. The current price is 3,040 IDR.
What is the quality score of BBRI?
PT Bank Rakyat Indonesia (Persero) Tbk has a Quality Score of 60/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of PT Bank Rakyat Indonesia (Persero) Tbk (BBRI)?
PT Bank Rakyat Indonesia (Persero) Tbk reported trailing-twelve-month revenue of about 145T IDR (latest available figure, as of Jul 19, 2026).
What is the net profit margin of BBRI?
The net profit margin of PT Bank Rakyat Indonesia (Persero) Tbk is about 40.2%, meaning it keeps roughly 40.2% of revenue as net income. Based on the latest reported figures.
Does PT Bank Rakyat Indonesia (Persero) Tbk pay a dividend?
PT Bank Rakyat Indonesia (Persero) Tbk currently shows a dividend yield of about 13.36% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track PT Bank Rakyat Indonesia (Persero) Tbk and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.