
Surya Semesta Internusa Tbk PT
IDX:SSIA

Intrinsic Value
The intrinsic value of one
SSIA
stock under the Base Case scenario is
1 442.13
IDR.
Compared to the current market price of 830 IDR,
Surya Semesta Internusa Tbk PT
is
Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Surya Semesta Internusa Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Surya Semesta Internusa Tbk PT
Balance Sheet Decomposition
Surya Semesta Internusa Tbk PT
Current Assets | 5.3T |
Cash & Short-Term Investments | 2.1T |
Receivables | 1.6T |
Other Current Assets | 1.6T |
Non-Current Assets | 5.2T |
Long-Term Investments | 3.9T |
PP&E | 1.2T |
Other Non-Current Assets | 110.4B |
Free Cash Flow Analysis
Surya Semesta Internusa Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Surya Semesta Internusa Tbk PT
Revenue
|
5.4T
IDR
|
Cost of Revenue
|
-3.7T
IDR
|
Gross Profit
|
1.7T
IDR
|
Operating Expenses
|
-833.4B
IDR
|
Operating Income
|
895.3B
IDR
|
Other Expenses
|
-466.6B
IDR
|
Net Income
|
428.7B
IDR
|
SSIA Profitability Score
Profitability Due Diligence
Surya Semesta Internusa Tbk PT's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Score
Surya Semesta Internusa Tbk PT's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
SSIA Solvency Score
Solvency Due Diligence
Surya Semesta Internusa Tbk PT's solvency score is 53/100. The higher the solvency score, the more solvent the company is.

Score
Surya Semesta Internusa Tbk PT's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SSIA Price Targets Summary
Surya Semesta Internusa Tbk PT
According to Wall Street analysts, the average 1-year price target for
SSIA
is 1 504.5 IDR
with a low forecast of 1 313 IDR and a high forecast of 1 890 IDR.
Dividends
Current shareholder yield for SSIA 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
SSIA
stock under the Base Case scenario is
1 442.13
IDR.
Compared to the current market price of 830 IDR,
Surya Semesta Internusa Tbk PT
is
Undervalued by 42%.