IntrinsicWise Company Header

Price: 434

Last update: Fri Apr 25 2025

Company Logo
smra

IDX:smra.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

smra

The intrinsic value of one smra stock under the Base Case scenario is Loading... IDR. Compared to the current market price of Loading... IDR, this stock is ....

Summary DCF Valuation
Document

DCF Calculator

Revenue Growth
%
Discount Rate
%
Terminal Growth
%
Year 1 Year 2 Year 3 Year 4 Year 5 Terminal Value
Revenue 9.13 10.66 12.45 14.54 16.97
Revenue Growth 16.75% 16.75% 16.75% 16.75% 16.75%
Net Margin 8.66% 8.66% 8.66% 8.66% 8.66%
Net Income 0.79 0.92 1.08 1.26 1.47 21.62
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.72 0.76 0.81 0.86 0.91 12.2

Intrinsic Value: 985

The stock is undervalued by 127%

Total Shares: 16508568358
Market Cap: 7.16T
Value Cap: 16.26T

Valuation History
Valuation History
Historical PE & EPS

smra has a PE median of 17 and the last EPS is 63.4. Based on PE history, the fair valuation is 1079.