
Sariguna Primatirta Tbk PT
IDX:CLEO

Intrinsic Value
The intrinsic value of one
CLEO
stock under the Base Case scenario is
1 420.69
IDR.
Compared to the current market price of 1 400 IDR,
Sariguna Primatirta Tbk PT
is
Undervalued by 1%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sariguna Primatirta Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Sariguna Primatirta Tbk PT
Balance Sheet Decomposition
Sariguna Primatirta Tbk PT
Current Assets | 493.7B |
Cash & Short-Term Investments | 65.8B |
Receivables | 97.1B |
Other Current Assets | 330.7B |
Non-Current Assets | 2.1T |
Long-Term Investments | 10.9B |
PP&E | 2.1T |
Free Cash Flow Analysis
Sariguna Primatirta Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Sariguna Primatirta Tbk PT
Revenue
|
2.9T
IDR
|
Cost of Revenue
|
-1.1T
IDR
|
Gross Profit
|
1.9T
IDR
|
Operating Expenses
|
-1.2T
IDR
|
Operating Income
|
638.6B
IDR
|
Other Expenses
|
-206.7B
IDR
|
Net Income
|
431.9B
IDR
|
CLEO Profitability Score
Profitability Due Diligence
Sariguna Primatirta Tbk PT's profitability score is 69/100. The higher the profitability score, the more profitable the company is.

Score
Sariguna Primatirta Tbk PT's profitability score is 69/100. The higher the profitability score, the more profitable the company is.
CLEO Solvency Score
Solvency Due Diligence
Sariguna Primatirta Tbk PT's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Sariguna Primatirta Tbk PT's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CLEO Price Targets Summary
Sariguna Primatirta Tbk PT
According to Wall Street analysts, the average 1-year price target for
CLEO
is 1 815.6 IDR
with a low forecast of 1 797.8 IDR and a high forecast of 1 869 IDR.
Dividends
Current shareholder yield for CLEO 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
CLEO
stock under the Base Case scenario is
1 420.69
IDR.
Compared to the current market price of 1 400 IDR,
Sariguna Primatirta Tbk PT
is
Undervalued by 1%.