Intrinsic Value

The intrinsic value of Singaraja Putra Tbk PT (SINI) under the Base Case is 2 449.05 IDR per share. Compared with the current market price of 7 650 IDR, the stock appears Overvalued by 68% .

The intrinsic value is calculated using the DCF method. Net margin recovers from -8.1% last year to 1.4% by 2036. Revenue grows about 47% in 2026, then slows: about 19% a year on average over the next five years, above its five-year pace of 14%. The value of the years after 2036 is tied to revenue, so margins count only until then.

Do our valuations actually work? See backtest results .

SINI Intrinsic Value
Rp2 449.05
Overvaluation 68%
Intrinsic Value
Price Rp7 650

SINI is valued in line with its history. A premium of this size has been typical over the past 5 years.

Monitor SINI
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value Rp1 959.24
Get notified when the price drops into your buy zone
Current Price Rp7 650
Intrinsic Value Rp2 449.05
Margin of Safety 20% Rp1 959.24
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Alternatives to SINI

Fundamental Analysis

What Singaraja Putra Tbk PT Does

Paper & Forest Materials

PT Singaraja Putra Tbk appears to be a small Indonesian property and hospitality company. It makes money by owning, developing, or renting out real estate tied to tourism, and by selling hotel or resort services such as room stays and related guest spending. In simple terms, it is a local asset owner that turns land, buildings, and tourist traffic into recurring rental and service income.

Headquarters
Indonesia ID
Employees
213
IPO date
Nov 8, 2019
Read the full company overview
View Company Overview
Financials
Efficiency

Earnings Waterfall
Singaraja Putra Tbk PT

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one SINI stock?

The intrinsic value for Singaraja Putra Tbk PT (SINI) under the Base Case is 2 449.05 IDR.

Is SINI stock undervalued or overvalued?

Compared with the current market price of 7 650 IDR, the stock appears Overvalued by 68% .

Back to Top