Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
SMRU SMR Utama Tbk PT

SMR Utama Tbk PT
IDX:SMRU

Watchlist Manager
SMR Utama Tbk PT Logo
SMR Utama Tbk PT
IDX:SMRU
Watchlist
Price: 50 IDR Market Closed
Market Cap: Rp625B
Write Note Create Alert

DCF Value

The DCF Value for SMR Utama Tbk PT (SMRU) under the Base Case is IDR. Compared with the current market price of 50 IDR, the stock appears .

Key assumptions
SMRU DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 18.1%
Operating Margin -23.5%16.6%
Cash Flow Conversion 83%
Forecast Period 5 years
Model Settings
Template via FCFF
Discount Rate 10.6%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue SMRU Research

Summary
SMRU intrinsic value, competitors valuation, and company profile.
DCF Valuation
SMRU stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SMRU stock valuation using valuation multiples.
Wall St Estimates
SMRU price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SMRU stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate