Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Indonesia
/
Telecom
/
XLSMART Telecom Sejahtera
EXCL
XLSMART Telecom Sejahtera
Escalating Spectrum Auctions And Tech Risks Will Strain Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 21 Analysts
Published
26 Jul 25
Updated
26 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
Rp1,625.00
55.7% overvalued
intrinsic discount
26 Jul
Rp2,530.00
Loading
1Y
18.2%
7D
0.4%
Author's Valuation
Rp1.6k
55.7% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
Rp1.6k
55.7% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-3t
35t
2014
2017
2020
2023
2025
2026
2028
Revenue Rp34.0t
Earnings Rp2.5t
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
9.25%
Wireless Telecom revenue growth rate
0.10%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.77%
Calculation
Rp2.48t
Earnings '28
x
12.87x
PE Ratio '28
=
Rp31.97t
Market Cap '28
Rp31.97t
Market Cap '28
/
13.84b
No. shares '28
=
Rp2.31k
Share Price '28
Rp2.31k
Share Price '28
Discounted to 2025 @ 12.63% p.a.
=
Rp1.62k
Fair Value '25