
Bayan Resources Tbk PT
IDX:BYAN

Intrinsic Value
The intrinsic value of one
BYAN
stock under the Base Case scenario is
5 591.6
IDR.
Compared to the current market price of 20 000 IDR,
Bayan Resources Tbk PT
is
Overvalued by 72%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Bayan Resources Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Bayan Resources Tbk PT
Balance Sheet Decomposition
Bayan Resources Tbk PT
Current Assets | 1.8B |
Cash & Short-Term Investments | 912.2m |
Receivables | 314.6m |
Other Current Assets | 538.8m |
Non-Current Assets | 1.8B |
PP&E | 1.2B |
Other Non-Current Assets | 549.8m |
Free Cash Flow Analysis
Bayan Resources Tbk PT
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Bayan Resources Tbk PT
Revenue
|
3.4B
USD
|
Cost of Revenue
|
-2.1B
USD
|
Gross Profit
|
1.3B
USD
|
Operating Expenses
|
-120.1m
USD
|
Operating Income
|
1.2B
USD
|
Other Expenses
|
-290.1m
USD
|
Net Income
|
922.6m
USD
|
BYAN Profitability Score
Profitability Due Diligence
Bayan Resources Tbk PT's profitability score is 79/100. The higher the profitability score, the more profitable the company is.

Score
Bayan Resources Tbk PT's profitability score is 79/100. The higher the profitability score, the more profitable the company is.
BYAN Solvency Score
Solvency Due Diligence
Bayan Resources Tbk PT's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Score
Bayan Resources Tbk PT's solvency score is 63/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BYAN Price Targets Summary
Bayan Resources Tbk PT
Dividends
Current shareholder yield for BYAN is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
BYAN
stock under the Base Case scenario is
5 591.6
IDR.
Compared to the current market price of 20 000 IDR,
Bayan Resources Tbk PT
is
Overvalued by 72%.