
Jasa Marga (Persero) Tbk PT
IDX:JSMR

Intrinsic Value
The intrinsic value of one
JSMR
stock under the Base Case scenario is
10 969.98
IDR.
Compared to the current market price of 3 810 IDR,
Jasa Marga (Persero) Tbk PT
is
Undervalued by 65%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Jasa Marga (Persero) Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Jasa Marga (Persero) Tbk PT
Balance Sheet Decomposition
Jasa Marga (Persero) Tbk PT
Current Assets | 7.6T |
Cash & Short-Term Investments | 5.3T |
Receivables | 1.1T |
Other Current Assets | 1.1T |
Non-Current Assets | 135.2T |
Long-Term Investments | 8.4T |
PP&E | 484.1B |
Intangibles | 124.4T |
Other Non-Current Assets | 1.9T |
Free Cash Flow Analysis
Jasa Marga (Persero) Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Jasa Marga (Persero) Tbk PT
Revenue
|
29.1T
IDR
|
Cost of Revenue
|
-17.6T
IDR
|
Gross Profit
|
11.6T
IDR
|
Operating Expenses
|
-2.2T
IDR
|
Operating Income
|
9.3T
IDR
|
Other Expenses
|
-4.5T
IDR
|
Net Income
|
4.8T
IDR
|
JSMR Profitability Score
Profitability Due Diligence
Jasa Marga (Persero) Tbk PT's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Jasa Marga (Persero) Tbk PT's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
JSMR Solvency Score
Solvency Due Diligence
Jasa Marga (Persero) Tbk PT's solvency score is 20/100. The higher the solvency score, the more solvent the company is.

Score
Jasa Marga (Persero) Tbk PT's solvency score is 20/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
JSMR Price Targets Summary
Jasa Marga (Persero) Tbk PT
According to Wall Street analysts, the average 1-year price target for
JSMR
is 5 765.78 IDR
with a low forecast of 5 050 IDR and a high forecast of 6 615 IDR.
Dividends
Current shareholder yield for JSMR 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
JSMR
stock under the Base Case scenario is
10 969.98
IDR.
Compared to the current market price of 3 810 IDR,
Jasa Marga (Persero) Tbk PT
is
Undervalued by 65%.