G

Golden Energy Mines Tbk PT
IDX:GEMS

Watchlist Manager
Golden Energy Mines Tbk PT
IDX:GEMS
Watchlist
Price: 9 100 IDR 0.28% Market Closed
Market Cap: 53.5T IDR

Intrinsic Value

The intrinsic value of one GEMS stock under the Base Case scenario is 6 993.69 IDR. Compared to the current market price of 9 100 IDR, Golden Energy Mines Tbk PT is Overvalued by 23%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GEMS Intrinsic Value
6 993.69 IDR
Overvaluation 23%
Intrinsic Value
Price
G
Worst Case
Base Case
Best Case

Valuation History
Golden Energy Mines Tbk PT

What is Valuation History?
Compare GEMS to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Contacts
Loading...
How do you feel about GEMS?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Golden Energy Mines Tbk PT
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Golden Energy Mines Tbk PT

Current Assets 706.1m
Cash & Short-Term Investments 326.9m
Receivables 202.8m
Other Current Assets 176.3m
Non-Current Assets 533.5m
PP&E 421.7m
Intangibles 17.2m
Other Non-Current Assets 94.6m
Efficiency

Free Cash Flow Analysis
Golden Energy Mines Tbk PT

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Golden Energy Mines Tbk PT

Revenue
2.7B USD
Cost of Revenue
-1.6B USD
Gross Profit
1.1B USD
Operating Expenses
-464.5m USD
Operating Income
640.1m USD
Other Expenses
-166.2m USD
Net Income
473.8m USD
Fundamental Scores

GEMS Profitability Score
Profitability Due Diligence

Golden Energy Mines Tbk PT's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Exceptional ROIC
Exceptional ROE
71/100
Profitability
Score

Golden Energy Mines Tbk PT's profitability score is 71/100. The higher the profitability score, the more profitable the company is.

GEMS Solvency Score
Solvency Due Diligence

Golden Energy Mines Tbk PT's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

56/100
Solvency
Score

Golden Energy Mines Tbk PT's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

GEMS Price Targets Summary
Golden Energy Mines Tbk PT

There are no price targets for GEMS.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for GEMS 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one GEMS stock?

The intrinsic value of one GEMS stock under the Base Case scenario is 6 993.69 IDR.

Is GEMS stock undervalued or overvalued?

Compared to the current market price of 9 100 IDR, Golden Energy Mines Tbk PT is Overvalued by 23%.

Back to Top