PT Bank of India Indonesia Tbk (BSWD) Fair Value & Analysis
Financial Services · ID · Market cap 5.0T IDR
Fair value as of: Jul 14, 2026
From 6 valuation models · updated 26 days ago
Share price −17.3% over the past month.
Below-average quality, and screening another 85% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (212.69 IDR). The favourable scenario is already priced in.
- Weak quality (37/100) and above fair value at the same time, the margin of safety is missing on both counts.
- For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.
How to read this chart
60‑month range 800.00 IDR – 3,100 IDR · fair‑value band 127.61 IDR – 212.69 IDR · the 1,125 IDR price screens above the 170.15 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.
Analysis
PT Bank of India Indonesia Tbk (BSWD) currently trades at 1,125 IDR, while our model-based Fair Value estimate is 170.15 IDR, implying the stock looks roughly 84.9% overvalued today. The Quality Score stands at 37/100 (below-average quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).
Over the trailing twelve months, PT Bank of India Indonesia Tbk generated revenue of 201B IDR at a net margin of 30.4%. Revenue grew 34.4% year over year. It earns a return on equity of 1.7%. The balance sheet holds a net cash position of 1.0T IDR. Fundamentals as of Jul 14, 2026
Our scenario range runs from 127.61 IDR (bear case) to 212.69 IDR (bull case); at 1,125 IDR, the current price sits above 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 22% below its 52-week high and 41% 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 -85%, BSWD screens richer 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.
All 6 models by family
Widest divergence: Asset-Based (637.92 IDR) versus Dividend Discount (127.53 IDR). Highest evidence: Residual Income (76).
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 34 · Market factors (momentum, volatility) 48
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 of India Indonesia Tbk provides commercial banking products and services in Jakarta, Surabaya, Bandung, Medan, Bali, and Makassar, Indonesia.
Full company description
PT Bank of India Indonesia Tbk provides commercial banking products and services in Jakarta, Surabaya, Bandung, Medan, Bali, and Makassar, Indonesia. It offers various products and services, such as personal and business current accounts, savings accounts, and term deposits; personal and business loans, and investment and working capital credit; ATM and debit cards; and remittance, transfer, tuition payment, same day INR, and safe deposit box services. The company also provides trade and finance services, such as letters of credit, documentary collection, and bill negotiations line; and SKBDN, a payment instrument for national trade through a guarantee of payment to the beneficiary. In addition, it offers mobile and internet banking, and ATM services. The company was formerly known as PT Bank Swadesi Tbk and changed its name to PT Bank of India Indonesia Tbk in December 2011. PT Bank of India Indonesia Tbk was founded in 1968 and is based in Jakarta Pusat, Indonesia. PT Bank of India Indonesia Tbk operates as a subsidiary of Bank of India Limited.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
PT Bank of India Indonesia Tbk reported revenue of 446B IDR in FY2025 versus 185B IDR in FY2021, a compound +24.7%/yr. Reported net income was 48.3B IDR in FY2025.
BSWD screens 85% overvalued. Compare with KB Financial Group →
Peer Group
Banks - Regional · 1083 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.
Valuation Multiples vs Banks - Regional median · lower = cheaper
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 0: the price sits above our fair-value range.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
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 14, 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 Rakyat Indonesia (Persero) Tbk BBRI | 2,970 IDR | 4,891 IDR | +65% |
| 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% |
Compare PT Bank of India Indonesia Tbk with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Financial Services stocks →
Frequently asked questions
Is PT Bank of India Indonesia Tbk (BSWD) overvalued or undervalued?
What is the fair value of BSWD?
What is the quality score of BSWD?
What is the revenue of PT Bank of India Indonesia Tbk (BSWD)?
What is the net profit margin of BSWD?
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.
Track PT Bank of India Indonesia 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.