PT Sunter Lakeside Hotel Tbk (SNLK) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of PT Sunter Lakeside Hotel Tbk IDR 250, price IDR 234, upside +6.8%, quality 53 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch PT Sunter Lakeside Hotel Tbk for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
PT Sunter Lakeside Hotel Tbk owns and operates a four stars hotel under the Sunlake Hotel name in Indonesia. The company operates through Hotel; Accommodation and Support; and Sports and Recreation Center segments.
Show more
PT Sunter Lakeside Hotel Tbk owns and operates a four stars hotel under the Sunlake Hotel name in Indonesia. The company operates through Hotel; Accommodation and Support; and Sports and Recreation Center segments. It also operates a restaurant under Silver Spoon Restaurant, Grand City Chinese Restaurant, Silla Korean Restaurant, Tirta Barista names; a lounge and bar under the Esquire Lounge brand name; and a café under the Coca- Cola Cafe name. PT Sunter Lakeside Hotel Tbk was incorporated in 1991 and is headquartered in Jakarta Utara, Indonesia.
Stock analysis
PT Sunter Lakeside Hotel Tbk (SNLK) currently trades at 234.00 IDR, while our model-based Fair Value estimate is 249.83 IDR, implying the stock looks roughly 6.3% fairly valued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 273.04 IDR per share, and 8 of the 11 models we run sit above the 234.00 IDR price.
Bear case: the Multiples group reads lowest at 156.05 IDR, and 3 of the 11 models stay below the price. Evidence for this calculation is low.
Scenario range: 189.88 IDR (bear) to 324.83 IDR (bull), the price of 234.00 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 53/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
PT Sunter Lakeside Hotel Tbk reported revenue of 46.0B IDR in FY2025 versus 20.7B IDR in FY2021, a compound +22.1%/yr. Reported net income was −4.5B IDR in FY2025.
Key figures
Market cap 105B IDR (≈ $5.9M) · P/S ratio 2.06 · EPS (TTM) −18.55 IDR · Net margin −9.7% · Return on equity −0.9% · Return on assets (EBIT) −2.6% · Operating margin −8.6% · Revenue (TTM) 48.6B IDR.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 48% below its 52-week high and 9% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −32% fair-value upside, at 7%, SNLK screens cheaper than that median.
Fair Value models
Bear 189.88 IDRFair Value 249.83 IDRBull 324.83 IDR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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 ⓘEvidence = 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.61/100
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.
+8.5%
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.
+19.6%
Start year 2020 (pandemic)
Revenue growth 8 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.
+0.2%
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−72.7% (2020) → −13.0% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
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).
−1.3%
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 −3.8% a year for the price.
Compare PT Sunter Lakeside Hotel 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.Lodging · 168 stocks
Beats the industry median on 4/7 measures
A mixed picture versus its industry peers.
Valuation
Quality Score53 · Above median
Fair Value upside+14% · Above median
Profitability
Return on assets−1% · Bottom 25%
Net margin (TTM)−3% · Below median
Operating margin (TTM)−9% · Bottom 25%
Growth and dividend
Revenue growth26% · Top 25%
Valuation Multiplesvs Lodging 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.
Cite: Fair Value Calculator (2026). "PT Sunter Lakeside Hotel Tbk Fair Value". https://www.fairvalue-calculator.com/stock/SNLK
Frequently asked questions
Is PT Sunter Lakeside Hotel Tbk (SNLK) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 249.83 IDR versus a price of 234.00 IDR, about +7% upside (fairly valued).
What is the fair value of SNLK?
Our model-based fair value for PT Sunter Lakeside Hotel Tbk is 249.83 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 234.00 IDR.
What is the quality score of SNLK?
PT Sunter Lakeside Hotel Tbk has a Quality Score of 53/100. 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 Sunter Lakeside Hotel Tbk (SNLK)?
Our model-based price target is the fair value of 249.83 IDR (as of Sep 24, 2026) from 11 valuation models. Cautious scenario 189.88 IDR, optimistic scenario 324.83 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Sunter Lakeside Hotel Tbk stock forecast for 2026?
Our models put fair value at 249.83 IDR, about +7% upside versus a price of 234.00 IDR (fairly valued). Cautious scenario 189.88 IDR, optimistic scenario 324.83 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Sunter Lakeside Hotel Tbk (SNLK)?
PT Sunter Lakeside Hotel Tbk reported trailing-twelve-month revenue of about 48.6B IDR (latest available figure, as of Sep 24, 2026).
What growth is priced into PT Sunter Lakeside Hotel Tbk (SNLK)?
For today's price to be fair in a discounted-cash-flow model, PT Sunter Lakeside Hotel Tbk would have to grow free cash flow by -1.3 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +19.6 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of SNLK use?
Our models discount PT Sunter Lakeside Hotel Tbk at 10.5 %: a base by market capitalisation (nano), damped by beta 0.25, 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 Sunter Lakeside Hotel Tbk that is -1.3 % per year a year over ten years, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has PT Sunter Lakeside Hotel Tbk (SNLK) delivered so far?
Over the past 5 years revenue at PT Sunter Lakeside Hotel Tbk grew +19.6 % a year. The price currently implies -1.3 % per year free-cash-flow growth a 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 Sunter Lakeside Hotel Tbk (SNLK) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into PT Sunter Lakeside Hotel Tbk (-1.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PT Sunter Lakeside Hotel Tbk (SNLK)?
The free-cash-flow yield on the price is 7.32 %: that much free cash flow PT Sunter Lakeside Hotel Tbk 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 Sunter Lakeside Hotel Tbk (SNLK)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Sunter Lakeside Hotel Tbk it is 249.83 IDR per share (as of Sep 24, 2026), against a price of 234.00 IDR. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is PT Sunter Lakeside Hotel Tbk stock overvalued or undervalued in 2026?
As of Sep 24, 2026, SNLK trades below its calculated fair value: price 234.00 IDR, fair value 249.83 IDR, a gap of about +7% (fairly valued). 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 SNLK?
No. The price is what the market pays today (234.00 IDR); the fair value is what the company's own numbers justify (249.83 IDR). For PT Sunter Lakeside Hotel Tbk the two are 15.83 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Sunter Lakeside Hotel Tbk worth?
The market values PT Sunter Lakeside Hotel Tbk at about 105B IDR (market capitalisation, as of Sep 24, 2026). Per share that is 234.00 IDR; our models calculate a fair value of 249.83 IDR per share.
What do the bullish and bearish scenarios say about SNLK?
Our models span a range for PT Sunter Lakeside Hotel Tbk: cautious scenario 189.88 IDR, base 249.83 IDR, optimistic 324.83 IDR per share (as of Sep 24, 2026, price 234.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Sunter Lakeside Hotel Tbk (SNLK)?
Balance-sheet figures for PT Sunter Lakeside Hotel Tbk (as of Sep 24, 2026): return on equity −0.9%. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is SNLK from its 52-week high?
PT Sunter Lakeside Hotel Tbk trades at 234.00 IDR, about 48% below its 52-week high of 448.00 IDR and 9% above the low of 214.00 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 249.83 IDR is for.
Which stocks are comparable to PT Sunter Lakeside Hotel Tbk?
From the same area (Consumer Cyclical) we also value Marriott International, Inc, Hilton Worldwide Holdings, InterContinental Hotels Group, Hyatt Hotels Corporation, 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 Sunter Lakeside Hotel Tbk stock attractive at the current price?
The data as of Sep 24, 2026: price 234.00 IDR, calculated fair value 249.83 IDR (+7%), Quality Score 53/100, from 11 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 SNLK calculated?
We run PT Sunter Lakeside Hotel Tbk through 11 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 249.83 IDR, 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 13.2 % above its aggregate fair value. PT Sunter Lakeside Hotel Tbk currently trades 7 % 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 PT Sunter Lakeside Hotel Tbk (SNLK)?
The closing price on Sep 24, 2026 was 234.00 IDR. Our model-based fair value is 249.83 IDR, about +7% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Sunter Lakeside Hotel Tbk right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of PT Sunter Lakeside Hotel Tbk
How large is the market capitalisation of PT Sunter Lakeside Hotel Tbk (SNLK)?
The market capitalisation of PT Sunter Lakeside Hotel Tbk is 105B IDR (≈ $5.9M). 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 Sunter Lakeside Hotel Tbk (SNLK)?
The price-to-sales ratio of PT Sunter Lakeside Hotel Tbk is 2.06 (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 PT Sunter Lakeside Hotel Tbk (SNLK)?
Earnings per share at PT Sunter Lakeside Hotel Tbk are −18.55 IDR. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of PT Sunter Lakeside Hotel Tbk (SNLK)?
The net margin of PT Sunter Lakeside Hotel Tbk is −9.7% (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 PT Sunter Lakeside Hotel Tbk (SNLK)?
The return on equity (ROE) of PT Sunter Lakeside Hotel Tbk is −0.9% (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 Sunter Lakeside Hotel Tbk (SNLK)?
On an EBIT basis the return on assets of PT Sunter Lakeside Hotel Tbk is −2.6% (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 PT Sunter Lakeside Hotel Tbk (SNLK)?
The operating margin of PT Sunter Lakeside Hotel Tbk is −8.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Sunter Lakeside Hotel Tbk (SNLK)?
Revenue at PT Sunter Lakeside Hotel Tbk is growing +26.0% versus a year earlier (3y avg +8.5%). 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 Sunter Lakeside Hotel Tbk (SNLK)?
Earnings per share at PT Sunter Lakeside Hotel Tbk are growing +147% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PT Sunter Lakeside Hotel Tbk (SNLK) carry?
The net debt of PT Sunter Lakeside Hotel Tbk is 427M IDR (fiscal year 2025, ≈ 0.1 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 Sunter Lakeside Hotel Tbk in the live analysis
One click puts PT Sunter Lakeside Hotel Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
