
Telkom Indonesia (Persero) Tbk PT
IDX:TLKM

Intrinsic Value
The intrinsic value of one
TLKM
stock under the Base Case scenario is
4 485.68
IDR.
Compared to the current market price of 2 820 IDR,
Telkom Indonesia (Persero) Tbk PT
is
Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Telkom Indonesia (Persero) Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Telkom Indonesia (Persero) Tbk PT
Balance Sheet Decomposition
Telkom Indonesia (Persero) Tbk PT
Current Assets | 63.5T |
Cash & Short-Term Investments | 35.9T |
Receivables | 17.9T |
Other Current Assets | 9.7T |
Non-Current Assets | 236.1T |
Long-Term Investments | 8.7T |
PP&E | 206.2T |
Intangibles | 9.4T |
Other Non-Current Assets | 11.8T |
Free Cash Flow Analysis
Telkom Indonesia (Persero) Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Telkom Indonesia (Persero) Tbk PT
Revenue
|
149.2T
IDR
|
Cost of Revenue
|
-48.2T
IDR
|
Gross Profit
|
101T
IDR
|
Operating Expenses
|
-59.6T
IDR
|
Operating Income
|
41.4T
IDR
|
Other Expenses
|
-18T
IDR
|
Net Income
|
23.4T
IDR
|
TLKM Profitability Score
Profitability Due Diligence
Telkom Indonesia (Persero) Tbk PT's profitability score is 62/100. The higher the profitability score, the more profitable the company is.

Score
Telkom Indonesia (Persero) Tbk PT's profitability score is 62/100. The higher the profitability score, the more profitable the company is.
TLKM Solvency Score
Solvency Due Diligence
Telkom Indonesia (Persero) Tbk PT's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Score
Telkom Indonesia (Persero) Tbk PT's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TLKM Price Targets Summary
Telkom Indonesia (Persero) Tbk PT
According to Wall Street analysts, the average 1-year price target for
TLKM
is 3 421.53 IDR
with a low forecast of 2 525 IDR and a high forecast of 4 725 IDR.
Dividends
Current shareholder yield for TLKM 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
TLKM
stock under the Base Case scenario is
4 485.68
IDR.
Compared to the current market price of 2 820 IDR,
Telkom Indonesia (Persero) Tbk PT
is
Undervalued by 37%.