Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Indonesia
/
Telecom
/
Sarana Menara Nusantara
TOWR
Sarana Menara Nusantara
Underutilization And Short Contracts Will Restrain Profitability But Enable Recovery
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 14 Analysts
Published
29 Jul 25
Updated
10 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
Rp700.00
8.6% undervalued
intrinsic discount
10 Aug
Rp640.00
Loading
1Y
-23.4%
7D
3.2%
Author's Valuation
Rp700.0
8.6% undervalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
Rp700.0
8.6% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
14t
2014
2017
2020
2023
2025
2026
2028
Revenue Rp13.6t
Earnings Rp3.9t
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.65%
Telecom Services and Carriers revenue growth rate
3.95%
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
13.16%
Calculation
Rp3.90t
Earnings '28
x
13.16x
PE Ratio '28
=
Rp51.31t
Market Cap '28
Rp51.31t
Market Cap '28
/
50.76b
No. shares '28
=
Rp1.01k
Share Price '28
Rp1.01k
Share Price '28
Discounted to 2025 @ 13.03% p.a.
=
Rp699.99
Fair Value '25