PT Sunter Lakeside Hotel Tbk (SNLK) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of PT Sunter Lakeside Hotel Tbk stock IDR 276, price IDR 218, upside +26.5%, quality 53 out of 100. Rating: undervalued. Calculated from audited financials with 11 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 4, 2026.
How to read this chart
60‑month range 212.00 IDR – 1,955 IDR · fair‑value band 196.84 IDR – 379.59 IDR · the 218.00 IDR price screens below the 275.76 IDR fair value. As of Nov 4, 2026.
Follow PT Sunter Lakeside Hotel Tbk in your weekly email
Every Wednesday you see whether PT Sunter Lakeside Hotel Tbk 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 Sunter Lakeside Hotel Tbk owns and operates a four stars hotel under the Sunlake Hotel name in Indonesia. The company operates through Hotel; Accommodation and Support; and Sports and Recreation Center segments.
Show moreShow less
It also operates a restaurant under Silver Spoon Restaurant, Grand City Chinese Restaurant, Silla Korean Restaurant, Tirta Barista names; a lounge and bar under the Esquire Lounge brand name; and a café under the Coca- Cola Cafe name.
PT Sunter Lakeside Hotel Tbk was incorporated in 1991 and is headquartered in Jakarta Utara, Indonesia.
Stock analysis
PT Sunter Lakeside Hotel Tbk (SNLK) currently trades at 218.00 IDR, while our model-based Fair Value estimate is 275.76 IDR, implying the stock looks roughly 21% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 358.54 IDR per share, and 8 of the 11 models we run sit above the 218.00 IDR price.
Bear case: the Multiples group reads lowest at 107.77 IDR, and 3 of the 11 models stay below the price. Data coverage for this calculation is low.
Scenario range: 196.84 IDR (bear) to 379.59 IDR (bull), the price of 218.00 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 53/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Spin-off in 2020: revenue and profit before it include the divested business. Growth is measured afresh from 2020.
PT Sunter Lakeside Hotel Tbk reported revenue of 46.0B IDR in FY2025 versus 20.7B IDR in FY2021, a compound +22.1%/yr. Reported net income was −4.5B IDR in FY2025.
Key figures
Market cap 98.1B IDR (≈ $5.4M) Micro · P/S ratio 2.07 · EPS (TTM) −18.55 IDR · Net margin −9.7% · Return on equity −1.4% · Return on assets (EBIT) −2.6% (5-year average) · Operating margin −11.7% · Revenue (TTM) 48.8B IDR.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 18 out of 100 (medium confidence).
What moves the price
The share trades about 47% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −27% fair-value upside, at 26%, SNLK screens cheaper than that median.
Fair Value models
Bear196.84 IDRFair Value 275.76 IDRBull379.59 IDR
Price 218.00 IDR · Upside +26.5%
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.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.55/100
Spin-off in 2020: revenue and profit before it include the divested business. Growth is measured afresh from 2020.
Revenue growth 1 year
−12.9%
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.
+8.5%
Revenue growth 5 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.
+19.6%
Start year 2020 (pandemic)
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−72.7% (2020) → −13.0% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than 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).
−3.1%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −5.5% a year for the price.
Compare PT Sunter Lakeside Hotel Tbk 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.Lodging · 157 stocks
Beats the industry median on 5/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score53 · Above median
Fair Value upside+26.5% · Top 25%
Profitability
Return on assets−2.1% · Bottom 25%
Net margin (12 months)−4.5% · Bottom 25%
Operating margin (12 months)−11.7% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)1.5% · Below median
Valuation Multiplesvs Lodging median · lower = cheaper
P/B0.60× · Cheaper than median
P/S (12 months)2.01× · Cheaper than median
Price / free cash flow (fiscal year)12.7× · Cheaper 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.
Cite: Fair Value Calculator (2026). "PT Sunter Lakeside Hotel Tbk Fair Value". https://www.fairvalue-calculator.com/stock/SNLK
Frequently asked questions
Is PT Sunter Lakeside Hotel Tbk (SNLK) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 275.76 IDR versus a price of 218.00 IDR, about +26% upside (undervalued).
What is the fair value of SNLK?
Our model-based fair value for PT Sunter Lakeside Hotel Tbk is 275.76 IDR (as of Nov 4, 2026), built from audited fundamentals. The current price: 218.00 IDR.
What is the quality score of SNLK?
PT Sunter Lakeside Hotel Tbk has a Quality Score of 53/100. 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 PT Sunter Lakeside Hotel Tbk (SNLK)?
Our model-based price target is the fair value of 275.76 IDR (as of Nov 4, 2026) from 11 valuation models. Cautious scenario 196.84 IDR, optimistic scenario 379.59 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Sunter Lakeside Hotel Tbk stock forecast for 2026?
Our models put fair value at 275.76 IDR, about +26% upside versus a price of 218.00 IDR (undervalued). Cautious scenario 196.84 IDR, optimistic scenario 379.59 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Sunter Lakeside Hotel Tbk (SNLK)?
PT Sunter Lakeside Hotel Tbk reported trailing-twelve-month revenue of about 48.8B IDR (latest available figure, as of Nov 4, 2026).
What growth is priced into PT Sunter Lakeside Hotel Tbk (SNLK)?
For today's price to be fair in a discounted-cash-flow model, PT Sunter Lakeside Hotel Tbk would have to grow free cash flow by -3.1 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +19.6 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of SNLK use?
Our models discount PT Sunter Lakeside Hotel Tbk at 10.5 %: a base by market capitalisation (nano), damped by beta 0.29, 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 PT Sunter Lakeside Hotel Tbk that is -3.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has PT Sunter Lakeside Hotel Tbk (SNLK) delivered so far?
Over the past 5 years revenue at PT Sunter Lakeside Hotel Tbk grew +19.6 % a year. The price currently implies free-cash-flow growth of -3.1 % 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 PT Sunter Lakeside Hotel Tbk (SNLK) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into PT Sunter Lakeside Hotel Tbk (-3.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PT Sunter Lakeside Hotel Tbk (SNLK)?
The free-cash-flow yield on the price is 7.85 %: that much free cash flow PT Sunter Lakeside Hotel Tbk produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of PT Sunter Lakeside Hotel Tbk (SNLK)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Sunter Lakeside Hotel Tbk it is 275.76 IDR per share (as of Nov 4, 2026), against a price of 218.00 IDR. It is the blended result of 11 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is PT Sunter Lakeside Hotel Tbk stock overvalued or undervalued in 2026?
As of Nov 4, 2026, SNLK trades below its calculated fair value: price 218.00 IDR, fair value 275.76 IDR, a gap of about +26% (undervalued). 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 SNLK?
No. The price is what the market pays today (218.00 IDR); the fair value is what the company's own numbers justify (275.76 IDR). For PT Sunter Lakeside Hotel Tbk the two are 57.76 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Sunter Lakeside Hotel Tbk worth?
The market values PT Sunter Lakeside Hotel Tbk at about 98.1B IDR (market capitalisation, as of Nov 4, 2026). Per share that is 218.00 IDR; our models calculate a fair value of 275.76 IDR per share.
What do the bullish and bearish scenarios say about SNLK?
Our models span a range for PT Sunter Lakeside Hotel Tbk: cautious scenario 196.84 IDR, base 275.76 IDR, optimistic 379.59 IDR per share (as of Nov 4, 2026, price 218.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Sunter Lakeside Hotel Tbk (SNLK)?
Balance-sheet figures for PT Sunter Lakeside Hotel Tbk (as of Nov 4, 2026): return on equity −1.4%. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is SNLK from its 52-week high?
PT Sunter Lakeside Hotel Tbk trades at 218.00 IDR, about 47% below its 52-week high of 414.00 IDR and 3% above the low of 212.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 275.76 IDR is for.
Which stocks are comparable to PT Sunter Lakeside Hotel Tbk?
From the same area (Consumer Cyclical) we also value Marriott International, Inc, Hilton Worldwide Holdings, Hyatt Hotels Corporation, H World Group, 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 PT Sunter Lakeside Hotel Tbk stock attractive at the current price?
The data as of Nov 4, 2026: price 218.00 IDR, calculated fair value 275.76 IDR (+26%), Quality Score 53/100, from 11 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 SNLK calculated?
We run PT Sunter Lakeside Hotel Tbk through 11 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 275.76 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 13.3% above its aggregate fair value. PT Sunter Lakeside Hotel Tbk currently trades 21% 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 PT Sunter Lakeside Hotel Tbk (SNLK)?
The closing price on Nov 6, 2026 was 218.00 IDR. Our model-based fair value is 275.76 IDR, about +26% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Sunter Lakeside Hotel Tbk right now?
Solid quality (53/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (196.84 IDR to 379.59 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 PT Sunter Lakeside Hotel Tbk
How large is the market capitalisation of PT Sunter Lakeside Hotel Tbk (SNLK)?
The market capitalisation of PT Sunter Lakeside Hotel Tbk is 98.1B IDR (≈ $5.4M). 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 PT Sunter Lakeside Hotel Tbk (SNLK)?
The price-to-sales ratio of PT Sunter Lakeside Hotel Tbk is 2.07 (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 PT Sunter Lakeside Hotel Tbk (SNLK)?
Earnings per share at PT Sunter Lakeside Hotel Tbk are −18.55 IDR. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of PT Sunter Lakeside Hotel Tbk (SNLK)?
The net margin of PT Sunter Lakeside Hotel Tbk is −9.7% (fiscal year 2025). 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 PT Sunter Lakeside Hotel Tbk (SNLK)?
The return on equity (ROE) of PT Sunter Lakeside Hotel Tbk is −1.4% (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 PT Sunter Lakeside Hotel Tbk (SNLK)?
On an EBIT basis the return on assets of PT Sunter Lakeside Hotel Tbk is −2.6% (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 PT Sunter Lakeside Hotel Tbk (SNLK)?
The operating margin of PT Sunter Lakeside Hotel Tbk is −11.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Sunter Lakeside Hotel Tbk (SNLK)?
Revenue at PT Sunter Lakeside Hotel Tbk is growing +1.5% versus a year earlier (3y avg +8.5%). 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 PT Sunter Lakeside Hotel Tbk (SNLK)?
Earnings per share at PT Sunter Lakeside Hotel Tbk are growing +147% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PT Sunter Lakeside Hotel Tbk (SNLK) carry?
The net debt of PT Sunter Lakeside Hotel Tbk is 427M IDR (fiscal year 2025, ≈ 0.1 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 PT Sunter Lakeside Hotel Tbk in the live analysis
One click puts PT Sunter Lakeside Hotel Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026