Golden Energy Mines Tbk PT
IDX:GEMS
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:
Valuation History
Golden Energy Mines Tbk PT
Loading...
Fundamental Analysis

Revenue & Expenses Breakdown
Golden Energy Mines Tbk PT
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 |
Free Cash Flow Analysis
Golden Energy Mines Tbk PT
USD | |
Free Cash Flow | USD |
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
|
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.
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.
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
Dividends
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?
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%.