Semen Baturaja Persero Tbk (SMBR) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Semen Baturaja Persero Tbk stock IDR 255, price IDR 115, upside +122.2%, quality 65 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 9, 2026.
How to read this chart
60‑month range 110.00 IDR – 800.61 IDR · fair‑value band 182.63 IDR – 339.91 IDR · the 115.00 IDR price screens below the 255.48 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Semen Baturaja Persero Tbk in your weekly email
Every Wednesday you see whether Semen Baturaja Persero 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 Semen Baturaja (Persero) Tbk produces and distributes cement in Indonesia. The company provides ordinary Portland cement and Portland composite cement; Baturaja mortar cement; and white clay products. PT Semen Baturaja (Persero) Tbk was founded in 1974 and is headquartered in Palembang, Indonesia.
Show moreShow less
PT Semen Baturaja (Persero) Tbk operates as a subsidiary of PT Semen Indonesia (Persero) Tbk.
Stock analysis
Semen Baturaja Persero Tbk (SMBR) currently trades at 115.00 IDR, while our model-based Fair Value estimate is 255.48 IDR, implying the stock looks roughly 55% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 337.76 IDR per share, and 24 of the 26 models we run sit above the 115.00 IDR price.
Bear case: the Dividend Discount group reads lowest at 26.51 IDR, and 2 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 182.63 IDR (bear) to 339.91 IDR (bull), the price of 115.00 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 65/100 (solid quality), in the Basic Materials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Semen Baturaja Persero Tbk reported revenue of 2.4T IDR in FY2025 versus 1.8T IDR in FY2021, a compound +7.8%/yr. Reported net income was 172B IDR in FY2025, compounding +38.5%/yr from FY2021.
Key figures
Market cap 1.1T IDR (≈ $63.0M) Micro · P/E ratio 10.9 · P/S ratio 0.50 · EPS (TTM) 10.58 IDR · Dividend yield 2.0% · Net margin 5.2% · Return on equity 3.5% · Return on assets (EBIT) 4.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 35 out of 100 (low confidence).
What moves the price
The share trades about 62% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −21% fair-value upside, at 122%, SMBR screens cheaper than that median.
Fair Value models
Bear182.63 IDRFair Value 255.48 IDRBull339.91 IDR
Price 115.00 IDR · Upside +122.2%
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 (9.07 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.
Best data coverage
FCF DCF237.80 IDR332.44 IDR448.43 IDR81
Growth DCF237.15 IDR317.95 IDR410.73 IDR80
Owner Earnings157.99 IDR222.46 IDR301.48 IDR77
All 26 models by family
DCF Models
FCF DCF237.80 IDR332.44 IDR448.43 IDR81
Owner Earnings157.99 IDR222.46 IDR301.48 IDR77
5Y Revenue Exit229.08 IDR355.64 IDR515.25 IDR72
5Y EBITDA Exit271.68 IDR435.88 IDR626.51 IDR75
5Y P/E Exit207.18 IDR314.38 IDR425.49 IDR71
10Y Revenue Exit224.51 IDR327.42 IDR462.70 IDR67
10Y EBITDA Exit252.04 IDR373.25 IDR532.70 IDR68
10Y P/E Exit218.17 IDR303.86 IDR406.24 IDR64
Earnings-Based
Graham-Dodd117.70 IDR383.51 IDR512.33 IDR64
Lynch FV85.78 IDR122.55 IDR159.31 IDR61
PEG = 1.085.78 IDR122.55 IDR159.31 IDR57
EPV127.97 IDR143.64 IDR156.18 IDR74
Dividend Discount
Gordon GGM17.00 IDR27.44 IDR34.66 IDR69
DDM Multi-Stage17.00 IDR25.58 IDR29.61 IDR67
Multiples
P/E Multiple220.69 IDR294.26 IDR367.82 IDR63
P/S Multiple220.69 IDR294.26 IDR367.82 IDR58
P/B Multiple390.66 IDR520.88 IDR651.09 IDR55
EV/EBIT240.41 IDR336.03 IDR431.65 IDR66
EV/EBITDA308.77 IDR427.18 IDR545.58 IDR67
EV/Revenue202.16 IDR308.71 IDR415.26 IDR53
Asset-Based
NCAV (Graham)171.33 IDR229.58 IDR342.66 IDR54
Growth DCF
Growth DCF237.15 IDR317.95 IDR410.73 IDR80
Rev-Margin DCF229.08 IDR357.56 IDR507.58 IDR72
Economic Profit
Residual Income220.34 IDR218.85 IDR230.56 IDR76
ROIC Compounder127.97 IDR143.64 IDR156.18 IDR72
Growth Earnings
Growth-Adj P/E190.34 IDR271.91 IDR353.49 IDR67
The fair value above starts from this blend and is adjusted for a cyclical peak year.
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.64/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
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.
+7.9%
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.
+6.5%
Start year 2020 (pandemic). Over 10 years: +4.9% a year
Revenue growth 23 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.
+9.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 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 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. Basis: EBIT basis. 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.
+5.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+3.0%
Dividend (yield on the price)2.0%
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.base effect: 41.7% / −6.4%
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% → 12%
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).
−8.1%
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 −10.5% a year for the price.
Compare Semen Baturaja Persero 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.Building Materials · 257 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside+126.1% · Top 25%
Profitability
Return on equity (12 months)3.5% · Below median
Return on assets3.6% · Above median
Net margin (12 months)5.2% · Above median
Operating margin (12 months)3.4% · Below median
Growth and dividend
Revenue growth (quarter YoY)−8.0% · Below median
Dividend yield (12 months)2.0% · Below median
Balance sheet
Debt / equity0.05× · Below median
Valuation Multiplesvs Building Materials 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 Semen Baturaja Persero Tbk (SMBR) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 255.48 IDR versus a price of 115.00 IDR, about +122% upside (undervalued).
What is the fair value of SMBR?
Our model-based fair value for Semen Baturaja Persero Tbk is 255.48 IDR (as of Nov 9, 2026), built from audited fundamentals. The current price: 115.00 IDR.
What is the quality score of SMBR?
Semen Baturaja Persero Tbk has a Quality Score of 65/100. 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 Semen Baturaja Persero Tbk (SMBR)?
Our model-based price target is the fair value of 255.48 IDR (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 182.63 IDR, optimistic scenario 339.91 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Semen Baturaja Persero Tbk stock forecast for 2026?
Our models put fair value at 255.48 IDR, about +122% upside versus a price of 115.00 IDR (undervalued). Cautious scenario 182.63 IDR, optimistic scenario 339.91 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Semen Baturaja Persero Tbk (SMBR)?
Semen Baturaja Persero Tbk reported trailing-twelve-month revenue of about 2.2T IDR (latest available figure, as of Nov 9, 2026).
Does Semen Baturaja Persero Tbk pay a dividend?
Semen Baturaja Persero Tbk currently shows a dividend yield of 2.03% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Semen Baturaja Persero Tbk (SMBR)?
Semen Baturaja Persero Tbk has a dividend yield of 2.0%.
What growth is priced into Semen Baturaja Persero Tbk (SMBR)?
For today's price to be fair in a discounted-cash-flow model, Semen Baturaja Persero Tbk would have to grow free cash flow by -8.1 % 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 +6.5 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of SMBR use?
Our models discount Semen Baturaja Persero Tbk at 13.5 %: a base by market capitalisation (micro), damped by beta 0.40, 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 Semen Baturaja Persero Tbk that is -8.1 % 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 Semen Baturaja Persero Tbk (SMBR) delivered so far?
Over the past 5 years revenue at Semen Baturaja Persero Tbk grew +6.5 % a year. The price currently implies free-cash-flow growth of -8.1 % 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 Semen Baturaja Persero Tbk (SMBR) growing?
The median revenue growth in the sector is +9.8 % a year. That is the yardstick for the growth priced into Semen Baturaja Persero Tbk (-8.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Semen Baturaja Persero Tbk (SMBR)?
The free-cash-flow yield on the price is 24.31 %: that much free cash flow Semen Baturaja Persero 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 Semen Baturaja Persero Tbk (SMBR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Semen Baturaja Persero Tbk it is 255.48 IDR per share (as of Nov 9, 2026), against a price of 115.00 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 Semen Baturaja Persero Tbk stock overvalued or undervalued in 2026?
As of Nov 9, 2026, SMBR trades below its calculated fair value: price 115.00 IDR, fair value 255.48 IDR, a gap of about +122% (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 SMBR?
No. The price is what the market pays today (115.00 IDR); the fair value is what the company's own numbers justify (255.48 IDR). For Semen Baturaja Persero Tbk the two are 140.48 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Semen Baturaja Persero Tbk worth?
The market values Semen Baturaja Persero Tbk at about 1.1T IDR (market capitalisation, as of Nov 9, 2026). Per share that is 115.00 IDR; our models calculate a fair value of 255.48 IDR per share.
What do the bullish and bearish scenarios say about SMBR?
Our models span a range for Semen Baturaja Persero Tbk: cautious scenario 182.63 IDR, base 255.48 IDR, optimistic 339.91 IDR per share (as of Nov 9, 2026, price 115.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SMBR?
Semen Baturaja Persero Tbk trades at a price-to-earnings ratio of 10.9 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 255.48 IDR is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 118.9. Other multiples: P/B 0.3, P/S 0.5, EV/EBITDA 3.4.
How solid is the balance sheet of Semen Baturaja Persero Tbk (SMBR)?
Balance-sheet figures for Semen Baturaja Persero Tbk (as of Nov 9, 2026): return on equity 3.5%, debt of 0.05 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is SMBR from its 52-week high?
Semen Baturaja Persero Tbk trades at 115.00 IDR, about 62% below its 52-week high of 303.72 IDR and 5% above the low of 110.00 IDR (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 255.48 IDR is for.
Which stocks are comparable to Semen Baturaja Persero Tbk?
From the same area (Basic Materials) we also value CRH plc, Holcim AG, Martin Marietta Materials, Inc, Vulcan Materials 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 Semen Baturaja Persero Tbk stock attractive at the current price?
The data as of Nov 9, 2026: price 115.00 IDR, calculated fair value 255.48 IDR (+122%), Quality Score 65/100, 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 SMBR calculated?
We run Semen Baturaja Persero 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 255.48 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. Semen Baturaja Persero Tbk currently trades 55% 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 Semen Baturaja Persero Tbk (SMBR)?
The closing price on Nov 9, 2026 was 115.00 IDR. Our model-based fair value is 255.48 IDR, about +122% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Semen Baturaja Persero Tbk right now?
The price is below even our cautious bear case (182.63 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. Solid quality (65/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (182.63 IDR to 339.91 IDR) leaves room in how you read the outcome.
Where does the earnings growth of Semen Baturaja Persero Tbk (SMBR) come from?
Earnings per share at Semen Baturaja Persero Tbk grew −8.6 % a year from 2014 to 2025. Broken into its drivers: revenue per share +4.9 %, EBIT margin −7.0 %, tax rate −0.7 %, residual (interest, one-offs) −5.6 %. 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 Semen Baturaja Persero Tbk
How large is the market capitalisation of Semen Baturaja Persero Tbk (SMBR)?
The market capitalisation of Semen Baturaja Persero Tbk is 1.1T IDR (≈ $63.0M). 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 Semen Baturaja Persero Tbk (SMBR)?
The price-to-sales ratio of Semen Baturaja Persero Tbk is 0.50 (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 Semen Baturaja Persero Tbk (SMBR)?
Earnings per share at Semen Baturaja Persero Tbk are 10.58 IDR (price ÷ EPS = P/E 10.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Semen Baturaja Persero Tbk (SMBR)?
The dividend yield of Semen Baturaja Persero Tbk is 2.0% (payout 22.1%). 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 Semen Baturaja Persero Tbk (SMBR)?
The net margin of Semen Baturaja Persero Tbk is 5.2% (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 Semen Baturaja Persero Tbk (SMBR)?
The return on equity (ROE) of Semen Baturaja Persero Tbk is 3.5% (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 Semen Baturaja Persero Tbk (SMBR)?
On an EBIT basis the return on assets of Semen Baturaja Persero Tbk is 4.8% (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 Semen Baturaja Persero Tbk (SMBR)?
The operating margin of Semen Baturaja Persero Tbk is 3.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Semen Baturaja Persero Tbk (SMBR)?
Revenue at Semen Baturaja Persero Tbk is growing −8.0% versus a year earlier (3y avg +7.9%). 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 Semen Baturaja Persero Tbk (SMBR)?
Earnings per share at Semen Baturaja Persero Tbk are growing −86.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Semen Baturaja Persero Tbk (SMBR) carry?
The net debt of Semen Baturaja Persero Tbk is 461B IDR (fiscal year 2025, ≈ 1.7 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 Semen Baturaja Persero Tbk in the live analysis
One click puts Semen Baturaja Persero 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 9, 2026