
Sillo Maritime Perdana Tbk PT
IDX:SHIP

Intrinsic Value
The intrinsic value of one
SHIP
stock under the Base Case scenario is
1 627.57
IDR.
Compared to the current market price of 1 745 IDR,
Sillo Maritime Perdana Tbk PT
is
Overvalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sillo Maritime Perdana Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Sillo Maritime Perdana Tbk PT
Balance Sheet Decomposition
Sillo Maritime Perdana Tbk PT
Current Assets | 81.6m |
Cash & Short-Term Investments | 41m |
Receivables | 31.2m |
Other Current Assets | 9.3m |
Non-Current Assets | 401.8m |
Long-Term Investments | 107.8k |
PP&E | 399.3m |
Intangibles | 8.9k |
Other Non-Current Assets | 2.5m |
Free Cash Flow Analysis
Sillo Maritime Perdana Tbk PT
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Sillo Maritime Perdana Tbk PT
Revenue
|
185.1m
USD
|
Cost of Revenue
|
-130.7m
USD
|
Gross Profit
|
54.4m
USD
|
Operating Expenses
|
-10.8m
USD
|
Operating Income
|
43.6m
USD
|
Other Expenses
|
-26.2m
USD
|
Net Income
|
17.4m
USD
|
SHIP Profitability Score
Profitability Due Diligence
Sillo Maritime Perdana Tbk PT's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Sillo Maritime Perdana Tbk PT's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
SHIP Solvency Score
Solvency Due Diligence
Sillo Maritime Perdana Tbk PT's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
Sillo Maritime Perdana Tbk PT's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SHIP Price Targets Summary
Sillo Maritime Perdana Tbk PT
Dividends
Current shareholder yield for SHIP 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
SHIP
stock under the Base Case scenario is
1 627.57
IDR.
Compared to the current market price of 1 745 IDR,
Sillo Maritime Perdana Tbk PT
is
Overvalued by 7%.