Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Indonesia
/
Telecom
/
Sarana Menara Nusantara
TOWR
Sarana Menara Nusantara
Indonesia's Network Densification And Fiber Expansion Will Create Enduring Value
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 14 Analysts
Published
27 Jul 25
Updated
15 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
Rp1,301.07
52.7% undervalued
intrinsic discount
15 Aug
Rp615.00
Loading
1Y
-24.5%
7D
-0.8%
Author's Valuation
Rp1.3k
52.7% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
Rp1.3k
52.7% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
15t
2014
2017
2020
2023
2025
2026
2028
Revenue Rp15.5t
Earnings Rp4.5t
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.65%
Telecom Services and Carriers revenue growth rate
3.90%
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
13.26%
Calculation
Rp4.47t
Earnings '28
x
21.48x
PE Ratio '28
=
Rp95.97t
Market Cap '28
Rp95.97t
Market Cap '28
/
50.76b
No. shares '28
=
Rp1.89k
Share Price '28
Rp1.89k
Share Price '28
Discounted to 2025 @ 13.27% p.a.
=
Rp1.30k
Fair Value '25