Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Indonesia
/
Telecom
/
XLSMART Telecom Sejahtera
EXCL
XLSMART Telecom Sejahtera
5G Rollout And Digital Trends Will Spark New Opportunities
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 21 Analysts
Published
24 Jul 25
Updated
24 Jul 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
Rp3,991.65
35.4% undervalued
intrinsic discount
24 Jul
Rp2,580.00
Loading
1Y
18.9%
7D
2.8%
Author's Valuation
Rp4.0k
35.4% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
Rp4.0k
35.4% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-3t
40t
2014
2017
2020
2023
2025
2026
2028
Revenue Rp39.5t
Earnings Rp2.5t
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
9.31%
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
12.73%
Calculation
Rp2.49t
Earnings '28
x
31.60x
PE Ratio '28
=
Rp78.85t
Market Cap '28
Rp78.85t
Market Cap '28
/
13.84b
No. shares '28
=
Rp5.70k
Share Price '28
Rp5.70k
Share Price '28
Discounted to 2025 @ 12.58% p.a.
=
Rp3.99k
Fair Value '25