
Sumber Tani Agung Resources Tbk PT
IDX:STAA

Intrinsic Value
The intrinsic value of one
STAA
stock under the Base Case scenario is
1 126.85
IDR.
Compared to the current market price of 825 IDR,
Sumber Tani Agung Resources Tbk PT
is
Undervalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sumber Tani Agung Resources Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Sumber Tani Agung Resources Tbk PT
Balance Sheet Decomposition
Sumber Tani Agung Resources Tbk PT
Current Assets | 2.4T |
Cash & Short-Term Investments | 1.3T |
Receivables | 288.9B |
Other Current Assets | 764.5B |
Non-Current Assets | 5.7T |
Long-Term Investments | 16.3B |
PP&E | 5.1T |
Intangibles | 209.4B |
Other Non-Current Assets | 408.6B |
Free Cash Flow Analysis
Sumber Tani Agung Resources Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Sumber Tani Agung Resources Tbk PT
Revenue
|
6.8T
IDR
|
Cost of Revenue
|
-4.4T
IDR
|
Gross Profit
|
2.4T
IDR
|
Operating Expenses
|
-410.7B
IDR
|
Operating Income
|
2T
IDR
|
Other Expenses
|
-587.2B
IDR
|
Net Income
|
1.4T
IDR
|
STAA Profitability Score
Profitability Due Diligence
Sumber Tani Agung Resources Tbk PT's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Sumber Tani Agung Resources Tbk PT's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
STAA Solvency Score
Solvency Due Diligence
Sumber Tani Agung Resources Tbk PT's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Score
Sumber Tani Agung Resources Tbk PT's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
STAA Price Targets Summary
Sumber Tani Agung Resources Tbk PT
Dividends
Current shareholder yield for STAA 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
STAA
stock under the Base Case scenario is
1 126.85
IDR.
Compared to the current market price of 825 IDR,
Sumber Tani Agung Resources Tbk PT
is
Undervalued by 27%.