PT Soraya Berjaya Indonesia Tb (SPRE) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of PT Soraya Berjaya Indonesia Tb stock IDR 50, price IDR 58, that is 13.7% below the price, quality 44 out of 100. Rating: overvalued. Calculated from audited financials with 24 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
28‑month range 55.00 IDR – 388.00 IDR · fair‑value band 31.75 IDR – 73.52 IDR · the 58.00 IDR price screens above the 50.05 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow PT Soraya Berjaya Indonesia Tb in your weekly email
Every Wednesday you see whether PT Soraya Berjaya Indonesia Tb 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 Soraya Berjaya Indonesia Tbk provides bedroom solutions in Indonesia. The company offers bed covers and sheets, bed lines, body pillows and bolsters, and household accessories under the Soraya Bed Sheet brand name. It also sells its products through stores, as well as online.
Show moreShow less
PT Soraya Berjaya Indonesia Tbk was founded in 2001 and is headquartered in Padang, Indonesia.
Stock analysis
PT Soraya Berjaya Indonesia Tb (SPRE) currently trades at 58.00 IDR, while our model-based Fair Value estimate is 50.05 IDR, 14% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 105.69 IDR per share, and 14 of the 24 models we run sit above the 58.00 IDR price.
Bear case: the Economic Profit group reads lowest at 35.50 IDR, and 10 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 31.75 IDR (bear) to 73.52 IDR (bull), the price of 58.00 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 44/100 (below-average quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
PT Soraya Berjaya Indonesia Tb reported revenue of 48.2B IDR in FY2025 versus 9.0B IDR in FY2022, a compound +75.2%/yr. Reported net income was 1.8B IDR in FY2025, compounding +26.1%/yr from FY2022.
Key figures
Market cap 56.0B IDR (≈ $3.1M) Micro · P/S ratio 1.24 · Net margin 2.3% · Return on equity 2.1% · Return on assets (EBIT) 9.0% (4-year average) · Operating margin 3.4% · Revenue (TTM) 45.3B IDR · Revenue growth (YoY) −20.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 84% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −14%, SPRE screens cheaper than that median.
Fair Value models
Bear31.75 IDRFair Value 50.05 IDRBull73.52 IDR
Price 58.00 IDR · Downside -13.7%
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.85/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+8.0%
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.
+75.2%
’22
’23
’24
’25
What shareholders gained per year (last 3 years), in IDR ⓘ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 3 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. 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.
−47.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−47.4%
Dividend (yield on the price)0.0%
Profit margin 2022 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.14% → 6%
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).
+23.5%
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 +20.3% a year for the price.
Compare PT Soraya Berjaya Indonesia Tb 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.Furnishings, Fixtures & Appliances · 296 stocks
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 Soraya Berjaya Indonesia Tb Fair Value". https://www.fairvalue-calculator.com/stock/SPRE
Frequently asked questions
Is PT Soraya Berjaya Indonesia Tb (SPRE) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 50.05 IDR versus a price of 58.00 IDR, about 14% lower (overvalued).
What is the fair value of SPRE?
Our model-based fair value for PT Soraya Berjaya Indonesia Tb is 50.05 IDR (as of Nov 7, 2026), built from audited fundamentals. The current price: 58.00 IDR.
What is the quality score of SPRE?
PT Soraya Berjaya Indonesia Tb has a Quality Score of 44/100. 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 Soraya Berjaya Indonesia Tb (SPRE)?
Our model-based price target is the fair value of 50.05 IDR (as of Nov 7, 2026) from 24 valuation models. Cautious scenario 31.75 IDR, optimistic scenario 73.52 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Soraya Berjaya Indonesia Tb stock forecast for 2026?
Our models put fair value at 50.05 IDR, about 14% lower versus a price of 58.00 IDR (overvalued). Cautious scenario 31.75 IDR, optimistic scenario 73.52 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Soraya Berjaya Indonesia Tb (SPRE)?
PT Soraya Berjaya Indonesia Tb reported trailing-twelve-month revenue of about 45.3B IDR (latest available figure, as of Nov 7, 2026).
What growth is priced into PT Soraya Berjaya Indonesia Tb (SPRE)?
For today's price to be fair in a discounted-cash-flow model, PT Soraya Berjaya Indonesia Tb would have to grow free cash flow by +23.5 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +75.2 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of SPRE use?
Our models discount PT Soraya Berjaya Indonesia Tb at 10.5 %: a base by market capitalisation (nano), damped by beta 0.28, 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 Soraya Berjaya Indonesia Tb that is +23.5 % 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 Soraya Berjaya Indonesia Tb (SPRE) delivered so far?
Over the past 3 years revenue at PT Soraya Berjaya Indonesia Tb grew +75.2 % a year. The price currently implies free-cash-flow growth of +23.5 % 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 PT Soraya Berjaya Indonesia Tb (SPRE) growing?
The median revenue growth in the sector is +8.6 % a year. That is the yardstick for the growth priced into PT Soraya Berjaya Indonesia Tb (+23.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PT Soraya Berjaya Indonesia Tb (SPRE)?
The free-cash-flow yield on the price is 2.58 %: that much free cash flow PT Soraya Berjaya Indonesia Tb 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 Soraya Berjaya Indonesia Tb (SPRE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Soraya Berjaya Indonesia Tb it is 50.05 IDR per share (as of Nov 7, 2026), against a price of 58.00 IDR. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is PT Soraya Berjaya Indonesia Tb stock overvalued or undervalued in 2026?
As of Nov 7, 2026, SPRE trades above its calculated fair value: price 58.00 IDR, fair value 50.05 IDR, a gap of about −14% (overvalued). 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 SPRE?
No. The price is what the market pays today (58.00 IDR); the fair value is what the company's own numbers justify (50.05 IDR). For PT Soraya Berjaya Indonesia Tb the two are 7.95 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Soraya Berjaya Indonesia Tb worth?
The market values PT Soraya Berjaya Indonesia Tb at about 56.0B IDR (market capitalisation, as of Nov 7, 2026). Per share that is 58.00 IDR; our models calculate a fair value of 50.05 IDR per share.
What do the bullish and bearish scenarios say about SPRE?
Our models span a range for PT Soraya Berjaya Indonesia Tb: cautious scenario 31.75 IDR, base 50.05 IDR, optimistic 73.52 IDR per share (as of Nov 7, 2026, price 58.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Soraya Berjaya Indonesia Tb (SPRE)?
Balance-sheet figures for PT Soraya Berjaya Indonesia Tb (as of Nov 7, 2026): return on equity 2.1%, debt of 0.02 per unit of equity. They feed the Quality Score of 44/100, which measures business quality independently of the share price.
How far is SPRE from its 52-week high?
PT Soraya Berjaya Indonesia Tb trades at 58.00 IDR, about 84% below its 52-week high of 356.00 IDR and 5% above the low of 55.00 IDR (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 50.05 IDR is for.
Which stocks are comparable to PT Soraya Berjaya Indonesia Tb?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home Co, 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 Soraya Berjaya Indonesia Tb stock attractive at the current price?
The data as of Nov 7, 2026: price 58.00 IDR, calculated fair value 50.05 IDR (−14%), Quality Score 44/100, from 24 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 SPRE calculated?
We run PT Soraya Berjaya Indonesia Tb through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 50.05 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 Soraya Berjaya Indonesia Tb itself currently trades above fair value. 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 Soraya Berjaya Indonesia Tb (SPRE)?
The closing price on Nov 9, 2026 was 58.00 IDR. Our model-based fair value is 50.05 IDR, about 14% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Soraya Berjaya Indonesia Tb right now?
A fairly wide model range (31.75 IDR to 73.52 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 Soraya Berjaya Indonesia Tb
How large is the market capitalisation of PT Soraya Berjaya Indonesia Tb (SPRE)?
The market capitalisation of PT Soraya Berjaya Indonesia Tb is 56.0B IDR (≈ $3.1M). 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 Soraya Berjaya Indonesia Tb (SPRE)?
The price-to-sales ratio of PT Soraya Berjaya Indonesia Tb is 1.24 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of PT Soraya Berjaya Indonesia Tb (SPRE)?
The net margin of PT Soraya Berjaya Indonesia Tb is 2.3% (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 PT Soraya Berjaya Indonesia Tb (SPRE)?
The return on equity (ROE) of PT Soraya Berjaya Indonesia Tb is 2.1% (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 Soraya Berjaya Indonesia Tb (SPRE)?
On an EBIT basis the return on assets of PT Soraya Berjaya Indonesia Tb is 9.0% (avg 4y). 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 Soraya Berjaya Indonesia Tb (SPRE)?
The operating margin of PT Soraya Berjaya Indonesia Tb is 3.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Soraya Berjaya Indonesia Tb (SPRE)?
Revenue at PT Soraya Berjaya Indonesia Tb is growing −20.2% versus a year earlier (3y avg +75.2%). 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 Soraya Berjaya Indonesia Tb (SPRE)?
Earnings per share at PT Soraya Berjaya Indonesia Tb are growing −75.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PT Soraya Berjaya Indonesia Tb (SPRE) carry?
The net debt of PT Soraya Berjaya Indonesia Tb is 1.1B IDR (fiscal year 2025, ≈ 0.9 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 Soraya Berjaya Indonesia Tb in the live analysis
One click puts PT Soraya Berjaya Indonesia Tb 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