
United Tractors Tbk PT
IDX:UNTR

Intrinsic Value
The intrinsic value of one
UNTR
stock under the Base Case scenario is
38 321.39
IDR.
Compared to the current market price of 22 225 IDR,
United Tractors Tbk PT
is
Undervalued by 42%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
United Tractors Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
United Tractors Tbk PT
Balance Sheet Decomposition
United Tractors Tbk PT
Current Assets | 70T |
Cash & Short-Term Investments | 25.1T |
Receivables | 22.2T |
Other Current Assets | 22.7T |
Non-Current Assets | 99.5T |
Long-Term Investments | 19.4T |
PP&E | 60.9T |
Intangibles | 3.4T |
Other Non-Current Assets | 15.8T |
Free Cash Flow Analysis
United Tractors Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
United Tractors Tbk PT
Revenue
|
134.4T
IDR
|
Cost of Revenue
|
-100.6T
IDR
|
Gross Profit
|
33.8T
IDR
|
Operating Expenses
|
-6.7T
IDR
|
Operating Income
|
27.2T
IDR
|
Other Expenses
|
-7.7T
IDR
|
Net Income
|
19.5T
IDR
|
UNTR Profitability Score
Profitability Due Diligence
United Tractors Tbk PT's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
United Tractors Tbk PT's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
UNTR Solvency Score
Solvency Due Diligence
United Tractors Tbk PT's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
United Tractors Tbk PT's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
UNTR Price Targets Summary
United Tractors Tbk PT
According to Wall Street analysts, the average 1-year price target for
UNTR
is 30 749.6 IDR
with a low forecast of 21 614 IDR and a high forecast of 34 650 IDR.
Dividends
Current shareholder yield for UNTR 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
UNTR
stock under the Base Case scenario is
38 321.39
IDR.
Compared to the current market price of 22 225 IDR,
United Tractors Tbk PT
is
Undervalued by 42%.