
Samudera Indonesia Tbk PT
IDX:SMDR

Intrinsic Value
The intrinsic value of one
SMDR
stock under the Base Case scenario is
875.2
IDR.
Compared to the current market price of 316 IDR,
Samudera Indonesia Tbk PT
is
Undervalued by 64%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Samudera Indonesia Tbk PT
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Samudera Indonesia Tbk PT
Balance Sheet Decomposition
Samudera Indonesia Tbk PT
Current Assets | 613.9m |
Cash & Short-Term Investments | 437.1m |
Receivables | 138.8m |
Other Current Assets | 38m |
Non-Current Assets | 685.7m |
Long-Term Investments | 46.7m |
PP&E | 619.2m |
Other Non-Current Assets | 19.8m |
Free Cash Flow Analysis
Samudera Indonesia Tbk PT
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Samudera Indonesia Tbk PT
Revenue
|
762.2m
USD
|
Cost of Revenue
|
-601.1m
USD
|
Gross Profit
|
161m
USD
|
Operating Expenses
|
-53.4m
USD
|
Operating Income
|
107.6m
USD
|
Other Expenses
|
-51.5m
USD
|
Net Income
|
56.1m
USD
|
SMDR Profitability Score
Profitability Due Diligence
Samudera Indonesia Tbk PT's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Samudera Indonesia Tbk PT's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
SMDR Solvency Score
Solvency Due Diligence
Samudera Indonesia Tbk PT's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
Samudera Indonesia Tbk PT's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SMDR Price Targets Summary
Samudera Indonesia Tbk PT
Dividends
Current shareholder yield for SMDR 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
SMDR
stock under the Base Case scenario is
875.2
IDR.
Compared to the current market price of 316 IDR,
Samudera Indonesia Tbk PT
is
Undervalued by 64%.