EN DE

PT Sinar Mas Agro Resources and Technology Tbk (SMAR) Fair Value & Analysis

Consumer Defensive · ID · Market cap 14.6T IDR

PS PT Sinar Mas Agro Resources and Technology Tbk SMAR · JK
Price5,650 IDR
Fair Value11,117 IDR
Upside+96.8%
Quality66/100
Watch PT Sinar Mas Agro Resources and Technology Tbk for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.8% net margin
Low debt · generates free cash flow
Ranks above peers (11/14)
Narrow moat 41/100
Evidence: High Range 7,861 IDR – 14,755 IDR Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated today

Fair value updated Aug 13, 2026, revised from 16,227 IDR to 11,117 IDR (−31.5%) since Jul 11, 2026. Share price +8.7% over the past month.

A solid business, screening 97% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (7,861 IDR). The market is more pessimistic than our downside scenario.
  • Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (7,861 IDR to 14,755 IDR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

6,472 IDR 2,723 IDR Fair Value 11,117 IDR Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 2,723 IDR – 6,472 IDR · fair‑value band 7,861 IDR – 14,755 IDR · the 5,650 IDR price screens below the 11,117 IDR fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

PT Sinar Mas Agro Resources and Technology Tbk (SMAR) currently trades at 5,650 IDR, while our model-based Fair Value estimate is 11,117 IDR, implying the stock looks roughly 96.8% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Consumer Defensive sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, PT Sinar Mas Agro Resources and Technology Tbk generated revenue of 86.5T IDR at a net margin of 3.8%. Revenue declined 2.0% year over year. It earns a return on equity of 15.1%. Net debt stands at 14.4T IDR. Fundamentals as of Aug 13, 2026

Our scenario range runs from 7,861 IDR (bear case) to 14,755 IDR (bull case); at 5,650 IDR, the current price sits below 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 17% below its 52-week high and 83% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 97% fair-value upside, at 97%, SMAR 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.

Model 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. Evidence
Highest evidence
Growth DCF 25,036 IDR 48,919 IDR 93,339 IDR 80
Residual Income 7,235 IDR 8,750 IDR 21,289 IDR 76
Rev-Margin DCF 14,044 IDR 24,684 IDR 38,915 IDR 74
All 26 models by family
DCF Models
FCF DCF 25,382 IDR 51,711 IDR 101,680 IDR 38
Owner Earnings 3,372 IDR 8,697 IDR 18,802 IDR 31
5Y Revenue Exit 14,044 IDR 24,804 IDR 39,271 IDR 39
5Y EBITDA Exit 17,337 IDR 31,807 IDR 50,092 IDR 41
5Y P/E Exit 15,355 IDR 27,591 IDR 41,687 IDR 38
10Y Revenue Exit 17,021 IDR 28,852 IDR 46,931 IDR 36
10Y EBITDA Exit 19,707 IDR 34,197 IDR 56,486 IDR 37
10Y P/E Exit 18,345 IDR 30,979 IDR 49,064 IDR 35
Earnings-Based
Graham-Dodd 6,120 IDR 31,450 IDR 43,472 IDR 54
Lynch FV 8,580 IDR 12,258 IDR 15,935 IDR 50
PEG = 1.0 8,580 IDR 12,258 IDR 15,935 IDR 46
EPV 7,786 IDR 9,549 IDR 11,117 IDR 59
Dividend Discount
Gordon GGM 288.61 IDR 630.08 IDR 1,060 IDR 70
DDM Multi-Stage 288.61 IDR 516.14 IDR 656.65 IDR 61
Multiples
P/E Multiple 14,175 IDR 18,900 IDR 23,624 IDR 63
P/S Multiple 11,475 IDR 15,300 IDR 19,125 IDR 58
P/B Multiple 11,475 IDR 15,300 IDR 19,125 IDR 55
EV/EBIT 13,722 IDR 19,031 IDR 24,341 IDR 53
EV/EBITDA 14,983 IDR 20,713 IDR 26,443 IDR 54
EV/Revenue 9,162 IDR 14,034 IDR 18,906 IDR 43
Asset-Based
NCAV (Graham) 3,903 IDR 5,230 IDR 7,806 IDR 50
Growth DCF
Growth DCF 25,036 IDR 48,919 IDR 93,339 IDR 80
Rev-Margin DCF 14,044 IDR 24,684 IDR 38,915 IDR 74
Economic Profit
Residual Income 7,235 IDR 8,750 IDR 21,289 IDR 76
ROIC Compounder 7,786 IDR 11,940 IDR 16,084 IDR 72
Growth Earnings
Growth-Adj P/E 12,911 IDR 18,445 IDR 23,978 IDR 68

Widest divergence: DCF Models (28,852 IDR) versus Dividend Discount (516.14 IDR). Highest evidence: Growth DCF (80).

Notify me when SMAR reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 86.5T IDR
Revenue growth (YoY) -2.0%
Net margin 3.8%
Return on equity 15.1%
Free cash flow 5.6T IDR FY2025
P/E ratio 4.9
More key figures
Operating margin 6.3%
EPS (TTM) 1,142 IDR
EPS growth (YoY) +518%
Net debt 14.4T IDR FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 66/100

Of which business quality 64 · Market factors (momentum, volatility) 61

Profitability 51
Margins and returns on capital today
Quality Growth 70
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 54
Balance sheet, leverage, solvency risk
Investment 85
Disciplined investing over empire-building
Low Volatility 54
Calm price path (market factor)
Momentum 58
Price trend over the last 3–12 months (market factor)
52W Momentum 73
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

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 Sinar Mas Agro Resources and Technology Tbk produces and sells palm oil-based products in Indonesia. It operates through Integrated Food Consumer Products and Trading Activities, Plantations, and Other Segments.

Full company description

PT Sinar Mas Agro Resources and Technology Tbk produces and sells palm oil-based products in Indonesia. It operates through Integrated Food Consumer Products and Trading Activities, Plantations, and Other Segments. The company extracts fresh fruit bunches into crude palm oil and palm kernel, and processes into value-added products, such as cooking oil, margarine, shortening, oleochemicals, and biodiesel. It also provides cooking oil products under the Filma, Kunci Mas, Mitra, and Masku brands; industrial margarines and shortening products under the Filma, Palmboom, Menara, Palmvita and Goodfry brand names; and specialty fat products under I-soc brand. In addition, the company offers fatty acids, glycerin, and soap products; palm kernel oil; and cocoa butter substitutes. Further, it is involved in the palm oil, and oleochemical industry; organic chemical and bio energy businesses; investment holding; as well as provides transportation and office administration services. PT Sinar Mas Agro Resources and Technology Tbk was incorporated in 1962 and is based in Jakarta, Indonesia. PT Sinar Mas Agro Resources and Technology Tbk is a subsidiary of PT Purimas Sasmita.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Sinar Mas Agro Resources and Technology Tbk reported revenue of 86.9T IDR in FY2025 versus 57.0T IDR in FY2021, a compound +11.1%/yr. Reported net income was 2.6T IDR in FY2025, compounding −2.2%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
86.9T IDR
Latest YoY
+10.3%
Avg. growth/yr (3Y) 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.
+5.0%
Avg. growth/yr (5Y) 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.
+16.5%
Avg. growth/yr (25Y) 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.
+15.4%
Revenue +11.1%/yr
FY21 57.0T IDR
FY22 75.0T IDR
FY23 66.5T IDR
FY24 78.8T IDR
FY25 86.9T IDR
Net income −2.2%/yr
FY21 2.8T IDR
FY22 5.5T IDR
FY23 918B IDR
FY24 1.3T IDR
FY25 2.6T IDR

Watch SMAR: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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 Sinar Mas Agro Resources and Technology Tbk Fair Value". https://www.fairvalue-calculator.com/stock/SMAR

Peer Group

Farm Products · 299 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.

Quality Score 66 · Top 25%
Fair Value upside +97% · Top 25%
Return on equity (TTM) 15% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 4% · Above median
Operating margin (TTM) 6% · Above median
Revenue growth -2% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.37× · Higher than 75% of peers

Valuation Multiples vs Farm Products median · lower = cheaper

P/E (TTM) 4.9× · Cheaper than 75% of peers
P/B 0.65× · Cheaper than median
P/S (TTM) 0.17× · Cheaper than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 3.6× · Cheaper than 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.

VALUE 100 · sector 25
FUTURE 0 · sector 22
PAST 61 · sector 18
HEALTH 81 · sector 95
DIVIDEND 0 · sector 37

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Farm Products stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Muyuan Foods Group 002714 ¥40.15 ¥47.42 +18%
PT Charoen Pokphand Indonesia Tbk, CPIN 3,150 IDR 6,818 IDR +116%
Charoen Pokphand Foods Public Company CPF 21.90 THB 43.24 THB +97%
PT Triputra Agro Persada Tbk TAPG 1,805 IDR 3,087 IDR +71%
PT FAP Agri Tbk FAPA 7,350 IDR 6,420 IDR -13%
PT Japfa Comfeed Indonesia Tbk JPFA 2,260 IDR 6,974 IDR +209%
PT Jhonlin Agro Raya Tbk JARR 1,890 IDR 610.80 IDR -68%
PT Nusantara Sawit Sejahtera Tbk NSSS 860.00 IDR 402.24 IDR -53%
PT Dharma Satya Nusantara Tbk DSNG 1,320 IDR 2,696 IDR +104%
PT Astra Agro Lestari Tbk AALI 7,175 IDR 16,058 IDR +124%

Compare PT Sinar Mas Agro Resources and Technology Tbk with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is PT Sinar Mas Agro Resources and Technology Tbk (SMAR) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 11,117 IDR versus a price of 5,650 IDR, about +97% (undervalued).
What is the fair value of SMAR?
Our model-based fair value for PT Sinar Mas Agro Resources and Technology Tbk is 11,117 IDR (as of Aug 13, 2026), built from audited fundamentals. The current price is 5,650 IDR.
What is the quality score of SMAR?
PT Sinar Mas Agro Resources and Technology Tbk has a Quality Score of 66/100. 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 revenue of PT Sinar Mas Agro Resources and Technology Tbk (SMAR)?
PT Sinar Mas Agro Resources and Technology Tbk reported trailing-twelve-month revenue of about 86.5T IDR (latest available figure, as of Aug 13, 2026).
What is the net profit margin of SMAR?
The net profit margin of PT Sinar Mas Agro Resources and Technology Tbk is about 3.8%, meaning it keeps roughly 3.8% of revenue as net income. Based on the latest reported figures.

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.

14 days Pro free · no card

Track PT Sinar Mas Agro Resources and Technology 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.