
Sarana Menara Nusantara Tbk PT
IDX:TOWR

Intrinsic Value
The intrinsic value of one
TOWR
stock under the Base Case scenario is
75 152.32
IDR.
Compared to the current market price of 585 IDR,
Sarana Menara Nusantara Tbk PT
is
Undervalued by 99%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Fundamental Analysis


Revenue & Expenses Breakdown
Sarana Menara Nusantara Tbk PT
Balance Sheet Decomposition
Sarana Menara Nusantara Tbk PT
Current Assets | 5T |
Cash & Short-Term Investments | 979.2B |
Receivables | 3.6T |
Other Current Assets | 411.9B |
Non-Current Assets | 72.9T |
Long-Term Investments | 571.6B |
PP&E | 53.3T |
Intangibles | 16.7T |
Other Non-Current Assets | 2.3T |
Free Cash Flow Analysis
Sarana Menara Nusantara Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Sarana Menara Nusantara Tbk PT
Revenue
|
12.7T
IDR
|
Cost of Revenue
|
-4T
IDR
|
Gross Profit
|
8.7T
IDR
|
Operating Expenses
|
-1.3T
IDR
|
Operating Income
|
7.5T
IDR
|
Other Expenses
|
-4.1T
IDR
|
Net Income
|
3.3T
IDR
|
TOWR Profitability Score
Profitability Due Diligence
Sarana Menara Nusantara Tbk PT's profitability score is 67/100. The higher the profitability score, the more profitable the company is.

Score
Sarana Menara Nusantara Tbk PT's profitability score is 67/100. The higher the profitability score, the more profitable the company is.
TOWR Solvency Score
Solvency Due Diligence
Sarana Menara Nusantara Tbk PT's solvency score is 30/100. The higher the solvency score, the more solvent the company is.

Score
Sarana Menara Nusantara Tbk PT's solvency score is 30/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TOWR Price Targets Summary
Sarana Menara Nusantara Tbk PT
According to Wall Street analysts, the average 1-year price target for
TOWR
is 961.35 IDR
with a low forecast of 727.2 IDR and a high forecast of 1 522.5 IDR.
Dividends
Current shareholder yield for TOWR 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?