Tempo Scan Pacific Tbk PT
IDX:TSPC
Intrinsic Value
The intrinsic value of one TSPC stock under the Base Case scenario is 2 366 IDR. Compared to the current market price of 2 280 IDR, Tempo Scan Pacific Tbk PT is Undervalued by 4%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Tempo Scan Pacific Tbk PT
Fundamental Analysis

Revenue & Expenses Breakdown
Tempo Scan Pacific Tbk PT
Balance Sheet Decomposition
Tempo Scan Pacific Tbk PT
Current Assets | 8.4T |
Cash & Short-Term Investments | 4.1T |
Receivables | 1.7T |
Other Current Assets | 2.6T |
Non-Current Assets | 3.8T |
Long-Term Investments | 45.5B |
PP&E | 3.3T |
Other Non-Current Assets | 454.4B |
Free Cash Flow Analysis
Tempo Scan Pacific Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Tempo Scan Pacific Tbk PT
Revenue
|
13.5T
IDR
|
Cost of Revenue
|
-8.3T
IDR
|
Gross Profit
|
5.2T
IDR
|
Operating Expenses
|
-3.5T
IDR
|
Operating Income
|
1.7T
IDR
|
Other Expenses
|
-411.7B
IDR
|
Net Income
|
1.3T
IDR
|
TSPC Profitability Score
Profitability Due Diligence
Tempo Scan Pacific Tbk PT's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
Score
Tempo Scan Pacific Tbk PT's profitability score is 56/100. The higher the profitability score, the more profitable the company is.
TSPC Solvency Score
Solvency Due Diligence
Tempo Scan Pacific Tbk PT's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Score
Tempo Scan Pacific Tbk PT's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
TSPC Price Targets Summary
Tempo Scan Pacific Tbk PT
Dividends
Current shareholder yield for TSPC 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 TSPC stock under the Base Case scenario is 2 366 IDR.
Compared to the current market price of 2 280 IDR, Tempo Scan Pacific Tbk PT is Undervalued by 4%.