PT Bank Woori Saudara Indonesia 1906 Tbk (SDRA) Fair Value & Analysis
Financial Services · ID · Market cap 3.1T IDR
Fair value as of: Jul 18, 2026
From 3 valuation models · updated 23 days ago
Share price +7.8% over the past month.
Below-average quality, and screening another 18% overvalued on our models.
What matters now
- Weak quality (25/100) and above fair value at the same time, the margin of safety is missing on both counts.
- The model range is unusually wide (72.78 IDR to 372.03 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution.
- Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
- For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.
How to read this chart
60‑month range 200.00 IDR – 830.90 IDR · fair‑value band 72.78 IDR – 372.03 IDR · the 222.00 IDR price screens above the 181.33 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.
Analysis
PT Bank Woori Saudara Indonesia 1906 Tbk (SDRA) currently trades at 222.00 IDR, while our model-based Fair Value estimate is 181.33 IDR, implying the stock looks roughly 18.3% overvalued today. The Quality Score stands at 25/100 (below-average quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).
Trailing-twelve-month revenue stands at 541B IDR. Revenue declined 6.9% year over year. It earns a return on equity of -8.3%. Net debt stands at 1.8T IDR. Fundamentals as of Jul 18, 2026
Our scenario range runs from 72.78 IDR (bear case) to 372.03 IDR (bull case); at 222.00 IDR, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 37% below its 52-week high and 12% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 42% fair-value upside, at -18%, SDRA screens richer than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.
All 3 models by family
Widest divergence: Asset-Based (484.08 IDR) versus Dividend Discount (137.62 IDR). Highest evidence: Gordon GGM (70).
Notify me when SDRA reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 26 · Market factors (momentum, volatility) 33
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
About the company
PT Bank Woori Saudara Indonesia 1906 Tbk provides various commercial banking products and services for individuals and businesses in Indonesia. It operates through six segments: Pensioner; Employee; Commercial; Treasury; Funding; and Others.
Full company description
PT Bank Woori Saudara Indonesia 1906 Tbk provides various commercial banking products and services for individuals and businesses in Indonesia. It operates through six segments: Pensioner; Employee; Commercial; Treasury; Funding; and Others. The company offers current and savings accounts; time and demand deposits; commercial, pension/retirement, employee general, mortgage, corporate, and car loans, as well as loans for micro, small, and medium enterprises; and bank guarantees. It also provides wealth management; treasury products comprising foreign exchange (forex), money market, fixed income, and update information services on currency exchange rates; and payment services through automatic teller machines and digital banking channels. In addition, the company offers remittance forex transfer and collection; fund transfer; bancassurance; international banking; export and import; safe deposit box; trade finance; Internet and mobile banking; state revenue; and electronic data capture services. Further, it invests in placements and securities. The company was founded in 1906 and is headquartered in Jakarta, Indonesia. PT Bank Woori Saudara Indonesia 1906 Tbk is a subsidiary of Woori Bank.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
PT Bank Woori Saudara Indonesia 1906 Tbk reported revenue of 3.4T IDR in FY2025 versus 2.7T IDR in FY2021, a compound +5.9%/yr. Reported net income was −1.1T IDR in FY2025.
of which total revenue +13.7 pp · buybacks/dilution −10.7 pp
Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).
SDRA screens 18% overvalued. Compare with KB Financial Group →
Peer Group
Banks - Regional · 1083 stocks
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.
Snowflake
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| PT Bank Central Asia Tbk BBCA | 6,175 IDR | 6,087 IDR | -1% |
| KB Financial Group 105560 | 184,400 KRW | 213,797 KRW | +16% |
| PT Bank Rakyat Indonesia (Persero) Tbk BBRI | 2,970 IDR | 4,891 IDR | +65% |
| PT Bank Mandiri (Persero) Tbk BMRI | 4,310 IDR | 7,841 IDR | +82% |
| Banco Bradesco S.A BBD | 5,120 ARS | 10,240 ARS | +100% |
| Shinhan Financial Group 055550 | 107,900 KRW | 137,259 KRW | +27% |
| Hana Financial Group 086790 | 136,800 KRW | 193,969 KRW | +42% |
| Lloyds Banking Group LYG | 4,138 ARS | 8,275 ARS | +100% |
| Banco de Chile, CHILE | 193.10 CLP | 152.55 CLP | -21% |
| Joint Stock Commercial Bank for Foreign Trade of Vietnam, VCB | 59,400 VND | 84,201 VND | +42% |
Compare PT Bank Woori Saudara Indonesia 1906 Tbk with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Financial Services stocks →
Frequently asked questions
Is PT Bank Woori Saudara Indonesia 1906 Tbk (SDRA) overvalued or undervalued?
What is the fair value of SDRA?
What is the quality score of SDRA?
What is the revenue of PT Bank Woori Saudara Indonesia 1906 Tbk (SDRA)?
How we calculate Fair Value
Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.
Track PT Bank Woori Saudara Indonesia 1906 Tbk and try Pro for 14 days
One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.
Zero risk: nothing is ever charged. After 14 days you decide whether to stay.