Nusantara Sawit Sejahtera (NSSS) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Nusantara Sawit Sejahtera stock IDR 561, price IDR 510, upside +10.0%, quality 76 out of 100. Rating: fairly valued. Calculated from audited financials with 22 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
44‑month range 126.19 IDR – 2,162 IDR · fair‑value band 376.01 IDR – 948.48 IDR · the 510.00 IDR price screens below the 561.00 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Nusantara Sawit Sejahtera in your weekly email
Every Wednesday you see whether Nusantara Sawit Sejahtera is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
PT Nusantara Sawit Sejahtera Tbk engages in the palm oil plantation business in Indonesia. It produces and sells fresh fruit bunches, crude palm oil, and palm kernels. The company is involved in palm oil mill activities. The company was founded in 2008 and is based in Jakarta Selatan, Indonesia.
Stock analysis
Nusantara Sawit Sejahtera (NSSS) currently trades at 510.00 IDR, while our model-based Fair Value estimate is 561.00 IDR, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 831.63 IDR per share, and 10 of the 22 models we run sit above the 510.00 IDR price.
Bear case: the Economic Profit group reads lowest at 250.54 IDR, and 12 of the 22 models stay below the price. Data coverage for this calculation is low.
Scenario range: 376.01 IDR (bear) to 948.48 IDR (bull), the price of 510.00 IDR sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 76/100 (high quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Nusantara Sawit Sejahtera reported revenue of 2.0T IDR in FY2025 versus 1.1T IDR in FY2021, a compound +15.1%/yr. Reported net income was 648B IDR in FY2025, compounding +27.5%/yr from FY2021.
Key figures
Market cap 12.1T IDR (≈ $671M) Small · P/E ratio 19.5 · P/S ratio 5.73 · EPS (TTM) 26.13 IDR · Dividend yield 1.6% · Net margin 31.6% · Return on equity 33.8% · Return on assets (EBIT) 14.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 91 out of 100 (low confidence).
What moves the price
The share trades about 76% below its 52-week high and 40% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 6% fair-value upside, at 10%, NSSS screens cheaper than that median.
Fair Value models
Bear376.01 IDRFair Value 561.00 IDRBull948.48 IDR
Price 510.00 IDR · Upside +10.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (15.50 IDR per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+35.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+21.1%
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in IDR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+58.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+56.4%
Dividend (yield on the price)1.6%
Profit margin 2021 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.44% → 47%
2025 sits 684% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Price in line with expectations
The price assumes about as much growth as the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+16.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about +13.5% a year for the price.
Compare Nusantara Sawit Sejahtera with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Farm Products · 291 stocks
Beats the industry median on 7/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score76 · Top 25%
Fair Value upside+10.0% · Above median
Profitability
Return on equity (12 months)33.8% · Top 25%
Return on assets15.4% · Top 25%
Net margin (12 months)31.6% · Top 25%
Operating margin (12 months)51.2% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)13.4% · Above median
Dividend yield (12 months)1.6% · Below median
Balance sheet
Debt / equity0.65× · Highest 25%
Valuation Multiplesvs Farm Products median · lower = cheaper
P/E (12 months)19.5× · Pricier than median
P/B6.26× · Priciest 25%
P/S (12 months)5.73× · Priciest 25%
Price / free cash flow (fiscal year)16.6× · Pricier than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Nusantara Sawit Sejahtera (NSSS) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 561.00 IDR versus a price of 510.00 IDR, about +10% upside (fairly valued).
What is the fair value of NSSS?
Our model-based fair value for Nusantara Sawit Sejahtera is 561.00 IDR (as of Nov 7, 2026), built from audited fundamentals. The current price: 510.00 IDR.
What is the quality score of NSSS?
Nusantara Sawit Sejahtera has a Quality Score of 76/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Nusantara Sawit Sejahtera (NSSS)?
Our model-based price target is the fair value of 561.00 IDR (as of Nov 7, 2026) from 22 valuation models. Cautious scenario 376.01 IDR, optimistic scenario 948.48 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Nusantara Sawit Sejahtera stock forecast for 2026?
Our models put fair value at 561.00 IDR, about +10% upside versus a price of 510.00 IDR (fairly valued). Cautious scenario 376.01 IDR, optimistic scenario 948.48 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Nusantara Sawit Sejahtera (NSSS)?
Nusantara Sawit Sejahtera reported trailing-twelve-month revenue of about 2.1T IDR (latest available figure, as of Nov 7, 2026).
Does Nusantara Sawit Sejahtera pay a dividend?
Nusantara Sawit Sejahtera currently shows a dividend yield of 1.57% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Nusantara Sawit Sejahtera (NSSS) and when is the ex-dividend date?
Nusantara Sawit Sejahtera pays a dividend of 8.00 IDR per share a year, a dividend yield of 1.6%. The last ex-dividend date was Jun 24, 2026. The payout ratio is 30.6% of earnings. Free cash flow covers the dividend 3.85 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Nusantara Sawit Sejahtera (NSSS)?
For today's price to be fair in a discounted-cash-flow model, Nusantara Sawit Sejahtera would have to grow free cash flow by +16.5 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +15.1 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of NSSS use?
Our models discount Nusantara Sawit Sejahtera at 13.5 %: a base by market capitalisation (small), country premium for Indonesia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Nusantara Sawit Sejahtera that is +16.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.5 %) and the same formula as our fair value.
How much growth has Nusantara Sawit Sejahtera (NSSS) delivered so far?
Over the past 4 years revenue at Nusantara Sawit Sejahtera grew +15.1 % a year. The price currently implies free-cash-flow growth of +16.5 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Nusantara Sawit Sejahtera (NSSS) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into Nusantara Sawit Sejahtera (+16.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Nusantara Sawit Sejahtera (NSSS)?
The free-cash-flow yield on the price is 6.04 %: that much free cash flow Nusantara Sawit Sejahtera produces per unit of market value. When it exceeds the discount rate of our models (13.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Nusantara Sawit Sejahtera (NSSS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Nusantara Sawit Sejahtera it is 561.00 IDR per share (as of Nov 7, 2026), against a price of 510.00 IDR. It is the blended result of 22 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Nusantara Sawit Sejahtera stock overvalued or undervalued in 2026?
As of Nov 7, 2026, NSSS trades below its calculated fair value: price 510.00 IDR, fair value 561.00 IDR, a gap of about +10% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of NSSS?
No. The price is what the market pays today (510.00 IDR); the fair value is what the company's own numbers justify (561.00 IDR). For Nusantara Sawit Sejahtera the two are 51.00 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Nusantara Sawit Sejahtera worth?
The market values Nusantara Sawit Sejahtera at about 12.1T IDR (market capitalisation, as of Nov 7, 2026). Per share that is 510.00 IDR; our models calculate a fair value of 561.00 IDR per share.
What do the bullish and bearish scenarios say about NSSS?
Our models span a range for Nusantara Sawit Sejahtera: cautious scenario 376.01 IDR, base 561.00 IDR, optimistic 948.48 IDR per share (as of Nov 7, 2026, price 510.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of NSSS?
Nusantara Sawit Sejahtera trades at a price-to-earnings ratio of 19.5 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 561.00 IDR is built from several models across several years. Other multiples: P/B 6.3, P/S 5.7, EV/EBITDA 11.4.
How solid is the balance sheet of Nusantara Sawit Sejahtera (NSSS)?
Balance-sheet figures for Nusantara Sawit Sejahtera (as of Nov 7, 2026): return on equity 33.8%, debt of 0.65 per unit of equity. They feed the Quality Score of 76/100, which measures business quality independently of the share price.
How far is NSSS from its 52-week high?
Nusantara Sawit Sejahtera trades at 510.00 IDR, about 76% below its 52-week high of 2,162 IDR and 40% above the low of 363.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 561.00 IDR is for.
Which stocks are comparable to Nusantara Sawit Sejahtera?
From the same area (Consumer Defensive) we also value Muyuan Foods Group, Archer-Daniels-Midland Company, Tyson Foods, Inc, Bunge Global SA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Nusantara Sawit Sejahtera stock attractive at the current price?
The data as of Nov 7, 2026: price 510.00 IDR, calculated fair value 561.00 IDR (+10%), Quality Score 76/100, from 22 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of NSSS calculated?
We run Nusantara Sawit Sejahtera through 22 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 561.00 IDR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Nusantara Sawit Sejahtera currently trades 9% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Nusantara Sawit Sejahtera (NSSS)?
The closing price on Nov 6, 2026 was 510.00 IDR. Our model-based fair value is 561.00 IDR, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Nusantara Sawit Sejahtera right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. A fairly wide model range (376.01 IDR to 948.48 IDR) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Nusantara Sawit Sejahtera
How large is the market capitalisation of Nusantara Sawit Sejahtera (NSSS)?
The market capitalisation of Nusantara Sawit Sejahtera is 12.1T IDR (≈ $671M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Nusantara Sawit Sejahtera (NSSS)?
The price-to-sales ratio of Nusantara Sawit Sejahtera is 5.73 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Nusantara Sawit Sejahtera (NSSS)?
Earnings per share at Nusantara Sawit Sejahtera are 26.13 IDR (price ÷ EPS = P/E 19.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Nusantara Sawit Sejahtera (NSSS)?
The dividend yield of Nusantara Sawit Sejahtera is 1.6% (payout 30.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Nusantara Sawit Sejahtera (NSSS)?
The net margin of Nusantara Sawit Sejahtera is 31.6% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Nusantara Sawit Sejahtera (NSSS)?
The return on equity (ROE) of Nusantara Sawit Sejahtera is 33.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Nusantara Sawit Sejahtera (NSSS)?
On an EBIT basis the return on assets of Nusantara Sawit Sejahtera is 14.1% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Nusantara Sawit Sejahtera (NSSS)?
The operating margin of Nusantara Sawit Sejahtera is 51.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Nusantara Sawit Sejahtera (NSSS)?
Revenue at Nusantara Sawit Sejahtera is growing +13.4% versus a year earlier (3y avg +21.1%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Nusantara Sawit Sejahtera (NSSS)?
Earnings per share at Nusantara Sawit Sejahtera are growing +26.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Nusantara Sawit Sejahtera (NSSS) carry?
The net debt of Nusantara Sawit Sejahtera is 986B IDR (fiscal year 2025, ≈ 1.3 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Nusantara Sawit Sejahtera in the live analysis
One click puts Nusantara Sawit Sejahtera on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026