Bank Pan Indonesia Tbk (PNBN) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Bank Pan Indonesia Tbk stock IDR 1,420, price IDR 725, upside +95.9%, quality 60 out of 100. Rating: strongly undervalued. Calculated from audited financials with 6 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 5, 2026.
How to read this chart
60‑month range 659.02 IDR – 2,557 IDR · fair‑value band 1,420 IDR – 2,119 IDR · the 725.00 IDR price screens below the 1,420 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow Bank Pan Indonesia Tbk in your weekly email
Every Wednesday you see whether Bank Pan Indonesia Tbk is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
PT Bank Pan Indonesia Tbk, together with its subsidiaries, engages in providing banking products and services for individuals and businesses in Indonesia and internationally. It operates through Banking and Multi-finance segments.
Show moreShow less
The company offers savings and deposit accounts; savings programs; and credit cards.
It also provides loans products, such as KPR Panin, Kredit Exporess, and Referral KPM; wealth management services, including bancassurance, mutual funds, and bond products; electronic banking; international services; and banking services, such as currency exchange, KUDN Panin, TD Valas DHE, and safe deposit boxes.
In addition, the company offers business loans comprising working capital, investment, syndication credit, and multipurpose; and business services, including export, import, SKBDN, remittance, draft bank, and correspondent bank services, as well as forward transaction, domestic don deliverable forward, forex swap, cash management, and today, tom, spot services; and Sharia banking services.
PT Bank Pan Indonesia Tbk was founded in 1971 and is headquartered in Jakarta, Indonesia.
Stock analysis
Bank Pan Indonesia Tbk (PNBN) currently trades at 725.00 IDR, while our model-based Fair Value estimate is 1,420 IDR, implying the stock looks roughly 49% undervalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 1,512 IDR per share, and 4 of the 6 models we run sit above the 725.00 IDR price.
Bear case: the Dividend Discount group reads lowest at 391.46 IDR, and 2 of the 6 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1,420 IDR (bear) to 2,119 IDR (bull), the price of 725.00 IDR sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 60/100 (solid quality), in the Financial Services sector.
Mixed Growth: Spin-off in 2025: revenue and profit before it include the divested business. Growth is measured afresh from 2025.
Bank Pan Indonesia Tbk reported revenue of 14.8T IDR in FY2025 versus 16.7T IDR in FY2021, a compound −3.1%/yr. Reported net income was 2.8T IDR in FY2025, compounding +7.4%/yr from FY2021.
Key figures
Market cap 17.5T IDR (≈ $964M) Small · P/E ratio 6.4 · P/S ratio 1.77 · EPS (TTM) 113.57 IDR · Dividend yield 6.9% · Net margin 27.7% · Return on equity 5.1% · Return on assets (EBIT) 1.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 63 out of 100 (low confidence).
What moves the price
The share trades about 39% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Financial Services peers we cover trades at −28% fair-value upside, at 96%, PNBN screens cheaper than that median.
Fair Value models
Bear1,420 IDRFair Value 1,420 IDRBull2,119 IDR
Price 725.00 IDR · Upside +95.9%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (54.34 IDR per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.55/100
Spin-off in 2025: revenue and profit before it include the divested business. Growth is measured afresh from 2025.
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+0.1%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.2%
Revenue growth 20 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in IDR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+4.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−2.4%
Dividend (yield on the price)6.9%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−2.4% vs 1.5%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.21% → 27%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−13.4%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about −15.6% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Banks - Regional · 998 stocks
Beats the industry median on 11/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Top 25%
Fair Value upside+95.9% · Top 25%
Profitability
Return on equity (12 months)5.1% · Bottom 25%
Return on assets1.2% · Above median
Net margin (12 months)27.7% · Below median
Operating margin (12 months)36.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)3.6% · Below median
Dividend yield (12 months)6.9% · Top 25%
Balance sheet
Debt / equity0.17× · Below median
Valuation Multiplesvs Banks - Regional median · lower = cheaper
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). "Bank Pan Indonesia Tbk Fair Value". https://www.fairvalue-calculator.com/stock/PNBN
Frequently asked questions
Is Bank Pan Indonesia Tbk (PNBN) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 1,420 IDR versus a price of 725.00 IDR, about +96% upside (undervalued).
What is the fair value of PNBN?
Our model-based fair value for Bank Pan Indonesia Tbk is 1,420 IDR (as of Nov 5, 2026), built from audited fundamentals. The current price: 725.00 IDR.
What is the quality score of PNBN?
Bank Pan Indonesia Tbk has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Bank Pan Indonesia Tbk (PNBN)?
Our model-based price target is the fair value of 1,420 IDR (as of Nov 5, 2026) from 6 valuation models. Cautious scenario 1,420 IDR, optimistic scenario 2,119 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Bank Pan Indonesia Tbk stock forecast for 2026?
Our models put fair value at 1,420 IDR, about +96% upside versus a price of 725.00 IDR (undervalued). Cautious scenario 1,420 IDR, optimistic scenario 2,119 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Bank Pan Indonesia Tbk (PNBN)?
Bank Pan Indonesia Tbk reported trailing-twelve-month revenue of about 9.9T IDR (latest available figure, as of Nov 5, 2026).
Does Bank Pan Indonesia Tbk pay a dividend?
Bank Pan Indonesia Tbk currently shows a dividend yield of 6.90% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of Bank Pan Indonesia Tbk (PNBN) and when is the ex-dividend date?
Bank Pan Indonesia Tbk pays a dividend of 50.00 IDR per share a year, a dividend yield of 6.9%. The last ex-dividend date was Jun 26, 2026. The payout ratio is 44.0% of earnings. Free cash flow covers the dividend 3.14 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Bank Pan Indonesia Tbk (PNBN)?
For today's price to be fair in a discounted-cash-flow model, Bank Pan Indonesia Tbk would have to grow free cash flow by -13.4 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -4.9 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of PNBN use?
Our models discount Bank Pan Indonesia Tbk at 13.5 %: a base by market capitalisation (small), country premium for Indonesia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Bank Pan Indonesia Tbk that is -13.4 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.5 %) and the same formula as our fair value.
How much growth has Bank Pan Indonesia Tbk (PNBN) delivered so far?
Over the past 5 years revenue at Bank Pan Indonesia Tbk grew -4.9 % a year. The price currently implies free-cash-flow growth of -13.4 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Bank Pan Indonesia Tbk (PNBN) growing?
The median revenue growth in the sector is +9.2 % a year. That is the yardstick for the growth priced into Bank Pan Indonesia Tbk (-13.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Bank Pan Indonesia Tbk (PNBN)?
The free-cash-flow yield on the price is 21.69 %: that much free cash flow Bank Pan Indonesia Tbk produces per unit of market value. When it exceeds the discount rate of our models (13.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Bank Pan Indonesia Tbk (PNBN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Bank Pan Indonesia Tbk it is 1,420 IDR per share (as of Nov 5, 2026), against a price of 725.00 IDR. It is the blended result of 6 valuation models in 4 families (Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is Bank Pan Indonesia Tbk stock overvalued or undervalued in 2026?
As of Nov 5, 2026, PNBN trades below its calculated fair value: price 725.00 IDR, fair value 1,420 IDR, a gap of about +96% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of PNBN?
No. The price is what the market pays today (725.00 IDR); the fair value is what the company's own numbers justify (1,420 IDR). For Bank Pan Indonesia Tbk the two are 695.00 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Bank Pan Indonesia Tbk worth?
The market values Bank Pan Indonesia Tbk at about 17.5T IDR (market capitalisation, as of Nov 5, 2026). Per share that is 725.00 IDR; our models calculate a fair value of 1,420 IDR per share.
What do the bullish and bearish scenarios say about PNBN?
Our models span a range for Bank Pan Indonesia Tbk: cautious scenario 1,420 IDR, base 1,420 IDR, optimistic 2,119 IDR per share (as of Nov 5, 2026, price 725.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PNBN?
Bank Pan Indonesia Tbk trades at a price-to-earnings ratio of 6.4 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1,420 IDR is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 9.6. Other multiples: PEG 0.4, P/B 0.3, P/S 1.8, EV/EBITDA 5.1.
What is the PEG ratio of PNBN?
The PEG ratio of Bank Pan Indonesia Tbk is 0.36 (P/E divided by earnings growth, as of Nov 5, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Bank Pan Indonesia Tbk (PNBN)?
Balance-sheet figures for Bank Pan Indonesia Tbk (as of Nov 5, 2026): return on equity 5.1%, debt of 0.17 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is PNBN from its 52-week high?
Bank Pan Indonesia Tbk trades at 725.00 IDR, about 39% below its 52-week high of 1,188 IDR and 2% above the low of 710.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1,420 IDR is for.
Which stocks are comparable to Bank Pan Indonesia Tbk?
From the same area (Financial Services) we also value China Merchants Bank Co, DBS Group, UniCredit S.p.A, Mizuho Financial Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Bank Pan Indonesia Tbk stock attractive at the current price?
The data as of Nov 5, 2026: price 725.00 IDR, calculated fair value 1,420 IDR (+96%), Quality Score 60/100, from 6 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of PNBN calculated?
We run Bank Pan Indonesia Tbk through 6 models from 4 families: Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 1,420 IDR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Bank Pan Indonesia Tbk currently trades 49% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Bank Pan Indonesia Tbk (PNBN)?
The closing price on Nov 6, 2026 was 725.00 IDR. Our model-based fair value is 1,420 IDR, about +96% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Bank Pan Indonesia Tbk right now?
The price is below even our cautious bear case (1,420 IDR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. 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.
Where does the earnings growth of Bank Pan Indonesia Tbk (PNBN) come from?
Earnings per share at Bank Pan Indonesia Tbk grew +2.9 % a year from 2014 to 2025. Broken into its drivers: revenue per share −1.4 %, EBIT margin +3.5 %, tax rate +1.0 %, residual (interest, one-offs) −0.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Bank Pan Indonesia Tbk
How large is the market capitalisation of Bank Pan Indonesia Tbk (PNBN)?
The market capitalisation of Bank Pan Indonesia Tbk is 17.5T IDR (≈ $964M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Bank Pan Indonesia Tbk (PNBN)?
The price-to-sales ratio of Bank Pan Indonesia Tbk is 1.77 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Bank Pan Indonesia Tbk (PNBN)?
Earnings per share at Bank Pan Indonesia Tbk are 113.57 IDR (price ÷ EPS = P/E 6.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Bank Pan Indonesia Tbk (PNBN)?
The dividend yield of Bank Pan Indonesia Tbk is 6.9% (payout 44.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Bank Pan Indonesia Tbk (PNBN)?
The net margin of Bank Pan Indonesia Tbk is 27.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Bank Pan Indonesia Tbk (PNBN)?
The return on equity (ROE) of Bank Pan Indonesia Tbk is 5.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Bank Pan Indonesia Tbk (PNBN)?
On an EBIT basis the return on assets of Bank Pan Indonesia Tbk is 1.6% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Bank Pan Indonesia Tbk (PNBN)?
The operating margin of Bank Pan Indonesia Tbk is 36.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Bank Pan Indonesia Tbk (PNBN)?
Revenue at Bank Pan Indonesia Tbk is growing +3.6% versus a year earlier (3y avg −0.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Bank Pan Indonesia Tbk (PNBN)?
Earnings per share at Bank Pan Indonesia Tbk are growing +2.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Bank Pan Indonesia Tbk (PNBN) carry?
The net debt of Bank Pan Indonesia Tbk is 10.0T IDR (fiscal year 2025, ≈ 2.6 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Bank Pan Indonesia Tbk in the live analysis
One click puts Bank Pan Indonesia Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 5, 2026