Baramulti Suksessarana Tbk (BSSR) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Baramulti Suksessarana Tbk stock IDR 9,608, price IDR 4,990, upside +92.5%, quality 79 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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
60‑month range 533.40 IDR – 5,500 IDR · fair‑value band 6,725 IDR – 12,490 IDR · the 4,990 IDR price screens below the 9,608 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Baramulti Suksessarana Tbk in your weekly email
Every Wednesday you see whether Baramulti Suksessarana 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 Baramulti Suksessarana Tbk operates as a coal mining and trading company in Indonesia. The company holds interests in the coal concessions, which covers an area of approximately 22,433 hectares located in South Kalimantan and 2,459.8 hectares located in East Kalimantan.
Show moreShow less
It markets its coal to China, India, Japan, Taiwan, the Philippines, Hong Kong, South Korea, and Thailand. The company was incorporated in 1990 and is headquartered in Jakarta Pusat, Indonesia. PT Baramulti Suksessarana Tbk operates as a subsidiary of PT Wahana Sentosa Cemerlang.
Stock analysis
Baramulti Suksessarana Tbk (BSSR) currently trades at 4,990 IDR, while our model-based Fair Value estimate is 9,608 IDR, implying the stock looks roughly 48% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 12,632 IDR per share, and 22 of the 26 models we run sit above the 4,990 IDR price.
Bear case: the Economic Profit group reads lowest at 4,290 IDR, and 4 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 6,725 IDR (bear) to 12,490 IDR (bull), the price of 4,990 IDR sits below 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 79/100 (high quality), in the Energy sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Baramulti Suksessarana Tbk reported revenue of $695M in FY2025 versus $691M in FY2021, a compound +0.1%/yr. Reported net income was $83.0M in FY2025, compounding −20.3%/yr from FY2021.
Key figures
Market cap 13.1T IDR (≈ $721M) Small · P/E ratio 8.0 · P/S ratio 0.95 · EPS (TTM) 627.50 IDR · Dividend yield 0.0% · Net margin 11.9% · Return on equity 34.8% · Return on assets (EBIT) 52.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 71 out of 100 (medium confidence).
What moves the price
The share trades about 9% below its 52-week high and 50% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Energy peers we cover trades at −25% fair-value upside, at 93%, BSSR screens cheaper than that median.
Fair Value models
Bear6,725 IDRFair Value 9,608 IDRBull12,490 IDR
Price 4,990 IDR · Upside +92.5%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (536.33 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−26.7%
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.
−12.3%
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.
+16.0%
Start year 2020 (pandemic). Over 10 years: +10.4% a year
Revenue growth 15 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.
+23.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘ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.
+22.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+22.1%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.22.1% vs 12.1%, picking up
Profit margin 2020 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.13% → 15%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
−13.5%
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 (figures in USD, USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about −15.5% a year for the price.
Compare Baramulti Suksessarana 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.Thermal Coal · 82 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score79 · Top 25%
Fair Value upside+92.5% · Top 25%
Profitability
Return on equity (12 months)34.8% · Top 25%
Return on assets22.4% · Top 25%
Net margin (12 months)13.2% · Top 25%
Operating margin (12 months)25.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)11.6% · Above median
Dividend yield (12 months)0.0% · Bottom 25%
Valuation Multiplesvs Thermal Coal median · lower = cheaper
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 Baramulti Suksessarana Tbk (BSSR) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 9,608 IDR versus a price of 4,990 IDR, about +93% upside (undervalued).
What is the fair value of BSSR?
Our model-based fair value for Baramulti Suksessarana Tbk is 9,608 IDR (as of Nov 7, 2026), built from audited fundamentals. The current price: 4,990 IDR.
What is the quality score of BSSR?
Baramulti Suksessarana Tbk has a Quality Score of 79/100. 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 Baramulti Suksessarana Tbk (BSSR)?
Our model-based price target is the fair value of 9,608 IDR (as of Nov 7, 2026) from 26 valuation models. Cautious scenario 6,725 IDR, optimistic scenario 12,490 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Baramulti Suksessarana Tbk stock forecast for 2026?
Our models put fair value at 9,608 IDR, about +93% upside versus a price of 4,990 IDR (undervalued). Cautious scenario 6,725 IDR, optimistic scenario 12,490 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Baramulti Suksessarana Tbk (BSSR)?
Baramulti Suksessarana Tbk reported trailing-twelve-month revenue of about $738M (latest available figure, as of Nov 7, 2026).
Does Baramulti Suksessarana Tbk pay a dividend?
Baramulti Suksessarana Tbk currently shows a dividend yield of 0.00% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Baramulti Suksessarana Tbk (BSSR) and when is the ex-dividend date?
Baramulti Suksessarana Tbk pays a dividend of 0.059 IDR per share a year, a dividend yield of 0.0%. The last ex-dividend date was Sep 30, 2026. A dividend has been paid every year since at least 2015. The payout ratio is 91.4% of earnings. Free cash flow covers the dividend 2.06 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Baramulti Suksessarana Tbk (BSSR)?
For today's price to be fair in a discounted-cash-flow model, Baramulti Suksessarana Tbk would have to grow free cash flow by -13.5 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +16.0 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of BSSR use?
Our models discount Baramulti Suksessarana Tbk 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 Baramulti Suksessarana Tbk that is -13.5 % 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 Baramulti Suksessarana Tbk (BSSR) delivered so far?
Over the past 5 years revenue at Baramulti Suksessarana Tbk grew +16.0 % a year. The price currently implies free-cash-flow growth of -13.5 % 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 Baramulti Suksessarana Tbk (BSSR) growing?
The median revenue growth in the sector is +14.1 % a year. That is the yardstick for the growth priced into Baramulti Suksessarana Tbk (-13.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Baramulti Suksessarana Tbk (BSSR)?
The free-cash-flow yield on the price is 21.68 %: that much free cash flow Baramulti Suksessarana Tbk 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 Baramulti Suksessarana Tbk (BSSR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Baramulti Suksessarana Tbk it is 9,608 IDR per share (as of Nov 7, 2026), against a price of 4,990 IDR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Baramulti Suksessarana Tbk stock overvalued or undervalued in 2026?
As of Nov 7, 2026, BSSR trades below its calculated fair value: price 4,990 IDR, fair value 9,608 IDR, a gap of about +93% (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 BSSR?
No. The price is what the market pays today (4,990 IDR); the fair value is what the company's own numbers justify (9,608 IDR). For Baramulti Suksessarana Tbk the two are 4,618 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Baramulti Suksessarana Tbk worth?
The market values Baramulti Suksessarana Tbk at about 13.1T IDR (market capitalisation, as of Nov 7, 2026). Per share that is 4,990 IDR; our models calculate a fair value of 9,608 IDR per share.
What do the bullish and bearish scenarios say about BSSR?
Our models span a range for Baramulti Suksessarana Tbk: cautious scenario 6,725 IDR, base 9,608 IDR, optimistic 12,490 IDR per share (as of Nov 7, 2026, price 4,990 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BSSR?
Baramulti Suksessarana Tbk trades at a price-to-earnings ratio of 8.0 (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 9,608 IDR is built from several models across several years. Other multiples: P/B 2.6, P/S 1.0, EV/EBITDA 3.4.
How solid is the balance sheet of Baramulti Suksessarana Tbk (BSSR)?
Balance-sheet figures for Baramulti Suksessarana Tbk (as of Nov 7, 2026): return on equity 34.8%. They feed the Quality Score of 79/100, which measures business quality independently of the share price.
How far is BSSR from its 52-week high?
Baramulti Suksessarana Tbk trades at 4,990 IDR, about 9% below its 52-week high of 5,500 IDR and 50% above the low of 3,334 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 9,608 IDR is for.
Which stocks are comparable to Baramulti Suksessarana Tbk?
From the same area (Energy) we also value China Shenhua Energy Company, Shaanxi Coal Industry Company, Adani Enterprises Limited, China Coal Energy Company, 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 Baramulti Suksessarana Tbk stock attractive at the current price?
The data as of Nov 7, 2026: price 4,990 IDR, calculated fair value 9,608 IDR (+93%), Quality Score 79/100, from 26 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 BSSR calculated?
We run Baramulti Suksessarana Tbk through 26 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 9,608 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. Baramulti Suksessarana Tbk currently trades 48% 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 Baramulti Suksessarana Tbk (BSSR)?
The closing price on Nov 6, 2026 was 4,990 IDR. Our model-based fair value is 9,608 IDR, about +93% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Baramulti Suksessarana Tbk right now?
The rarer combination: high quality (79/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (6,725 IDR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (6,725 IDR to 12,490 IDR) leaves room in how you read the outcome.
Where does the earnings growth of Baramulti Suksessarana Tbk (BSSR) come from?
Earnings per share at Baramulti Suksessarana Tbk grew +23.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +16.2 %, EBIT margin +5.1 %, tax rate +0.5 %, residual (interest, one-offs) +0.7 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Baramulti Suksessarana Tbk
How large is the market capitalisation of Baramulti Suksessarana Tbk (BSSR)?
The market capitalisation of Baramulti Suksessarana Tbk is 13.1T IDR (≈ $721M). 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 Baramulti Suksessarana Tbk (BSSR)?
The price-to-sales ratio of Baramulti Suksessarana Tbk is 0.95 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Baramulti Suksessarana Tbk (BSSR)?
Earnings per share at Baramulti Suksessarana Tbk are 627.50 IDR (price ÷ EPS = P/E 8.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Baramulti Suksessarana Tbk (BSSR)?
The dividend yield of Baramulti Suksessarana Tbk is 0.0% (payout 0.0%). 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 Baramulti Suksessarana Tbk (BSSR)?
The net margin of Baramulti Suksessarana Tbk is 11.9% (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 Baramulti Suksessarana Tbk (BSSR)?
The return on equity (ROE) of Baramulti Suksessarana Tbk is 34.8% (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 Baramulti Suksessarana Tbk (BSSR)?
On an EBIT basis the return on assets of Baramulti Suksessarana Tbk is 52.4% (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 Baramulti Suksessarana Tbk (BSSR)?
The operating margin of Baramulti Suksessarana Tbk is 25.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Baramulti Suksessarana Tbk (BSSR)?
Revenue at Baramulti Suksessarana Tbk is growing +11.6% versus a year earlier (3y avg −12.3%). 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 Baramulti Suksessarana Tbk (BSSR)?
Earnings per share at Baramulti Suksessarana Tbk are growing +24.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Baramulti Suksessarana Tbk (BSSR) hold?
Baramulti Suksessarana Tbk holds more cash than debt, $78.5M net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Baramulti Suksessarana Tbk in the live analysis
One click puts Baramulti Suksessarana 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 7, 2026