Shield On Service Tbk PT (SOSS) fair value: what the stock is really worth
We calculate from audited financials what Shield On Service Tbk PT is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Shield On Service Tbk PT 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 free
PT Shield On Service Tbk, together with its subsidiaries, provides outsourcing services in Indonesia. It operates through Security Services, Human Resource Provider Services, Cleaning Services, Parking Management Services, and Other segments.
Show more
PT Shield On Service Tbk, together with its subsidiaries, provides outsourcing services in Indonesia. It operates through Security Services, Human Resource Provider Services, Cleaning Services, Parking Management Services, and Other segments. The company offers security services, including security and guarding, certified security training, security consulting, and digital patrol services; outsourcing cleaning services comprising daily and general cleaning, high-rise cleaning, garden maintenance, and pest control services; and workforce outsourcing solutions, such as recruitment assessment, labor supply, payroll, and output-based services. It also provides automatic parking systems and services, including valet parking, parking management, cashless payment, technology parking equipment, and valet parking services, as well as security system solutions comprising CCTV and video surveillance systems, access control systems, fire and alarm systems, automated external defibrillators, and security monitoring centers. The company was founded in 2004 and is headquartered in Jakarta Pusat, Indonesia. PT Shield On Service Tbk operates as a subsidiary of PT. ALSOK BASS Indonesia Security Services.
Stock analysis
Shield On Service Tbk PT (SOSS) currently trades at 945.00 IDR, while our model-based Fair Value estimate is 454.06 IDR, implying the stock looks roughly 108.1% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 514.01 IDR per share, and 0 of the 12 models we run sit above the 945.00 IDR price.
Bear case: the Multiples group reads lowest at 78.99 IDR, and 12 of the 12 models stay below the price. Evidence for this calculation is low.
Scenario range: 301.36 IDR (bear) to 677.23 IDR (bull), the price of 945.00 IDR sits above 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 52/100 (solid quality), in the Industrials sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Shield On Service Tbk PT reported revenue of 2.0T IDR in FY2025 versus 1.4T IDR in FY2021, a compound +10.0%/yr. Reported net income was −16.1B IDR in FY2025.
Key figures
Market cap 1.0T IDR (≈ $102M) · P/E ratio 21.4 · P/S ratio 0.82 · EPS (TTM) 44.23 IDR · Dividend yield 0.2% · Net margin −0.8% · Return on equity −3.7% · Return on assets (EBIT) 7.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 136% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 17% fair-value upside, at −52%, SOSS screens richer than that median.
Fair Value models
Bear 301.36 IDRFair Value 454.06 IDRBull 677.23 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. Based on fiscal year 2025 figures (about 8 months old). Earnings retained since then (31.14 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.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.63/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+8.9%
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.
+10.0%
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.
+8.3%
Revenue growth 10 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.
+13.5%
’15
’16
’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.
1.7% (2020) → −0.7% (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
A lot of optimism in the price
The price assumes more 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).
+27.4%
Yearly growth needed for the next five years to justify today's price.
Compare Shield On Service Tbk PT 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.Staffing & Employment Services · 86 stocks
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). "Shield On Service Tbk PT Fair Value". https://www.fairvalue-calculator.com/stock/SOSS
Frequently asked questions
Is Shield On Service Tbk PT (SOSS) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of 454.06 IDR versus a price of 945.00 IDR, about −52% upside (overvalued).
What is the fair value of SOSS?
Our model-based fair value for Shield On Service Tbk PT is 454.06 IDR (as of Sep 13, 2026), built from audited fundamentals. The current price: 945.00 IDR.
What is the quality score of SOSS?
Shield On Service Tbk PT has a Quality Score of 52/100. 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 Shield On Service Tbk PT (SOSS)?
Our model-based price target is the fair value of 454.06 IDR (as of Sep 13, 2026) from 12 valuation models. Cautious scenario 301.36 IDR, optimistic scenario 677.23 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Shield On Service Tbk PT stock forecast for 2026?
Our models put fair value at 454.06 IDR, about −52% upside versus a price of 945.00 IDR (overvalued). Cautious scenario 301.36 IDR, optimistic scenario 677.23 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Shield On Service Tbk PT (SOSS)?
Shield On Service Tbk PT reported trailing-twelve-month revenue of about 1.2T IDR (latest available figure, as of Sep 13, 2026).
Does Shield On Service Tbk PT pay a dividend?
Shield On Service Tbk PT currently shows a dividend yield of about 0.21% relative to its recent price (as of Sep 13, 2026).
What growth is priced into Shield On Service Tbk PT (SOSS)?
For today's price to be fair in a discounted-cash-flow model, Shield On Service Tbk PT would have to grow free cash flow by +27.4 % per year for five years (discount rate 15.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +8.3 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of SOSS use?
Our models discount Shield On Service Tbk PT at 15.0 %: a base by market capitalisation (micro), 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 Shield On Service Tbk PT that is +27.4 % per year a year over ten years, using the same discount rate (15.0 %) and the same formula as our fair value.
How much growth has Shield On Service Tbk PT (SOSS) delivered so far?
Over the past 5 years revenue at Shield On Service Tbk PT grew +8.3 % a year. The price currently implies +27.4 % 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 Shield On Service Tbk PT (SOSS) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into Shield On Service Tbk PT (+27.4 % 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 Shield On Service Tbk PT (SOSS)?
The free-cash-flow yield on the price is 3.48 %: that much free cash flow Shield On Service Tbk PT produces per unit of market value. When it exceeds the discount rate of our models (15.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Shield On Service Tbk PT (SOSS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Shield On Service Tbk PT it is 454.06 IDR per share (as of Sep 13, 2026), against a price of 945.00 IDR. It is the blended result of 12 valuation models (cash flow, earnings, asset, dividend).
Is Shield On Service Tbk PT stock overvalued or undervalued in 2026?
As of Sep 13, 2026, SOSS trades above its calculated fair value: price 945.00 IDR, fair value 454.06 IDR, a gap of about −52% (overvalued). 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 SOSS?
No. The price is what the market pays today (945.00 IDR); the fair value is what the company's own numbers justify (454.06 IDR). For Shield On Service Tbk PT the two are 490.94 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Shield On Service Tbk PT worth?
The market values Shield On Service Tbk PT at about 1.0T IDR (market capitalisation, as of Sep 13, 2026). Per share that is 945.00 IDR; our models calculate a fair value of 454.06 IDR per share.
What do the bullish and bearish scenarios say about SOSS?
Our models span a range for Shield On Service Tbk PT: cautious scenario 301.36 IDR, base 454.06 IDR, optimistic 677.23 IDR per share (as of Sep 13, 2026, price 945.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of SOSS?
Shield On Service Tbk PT trades at a price-to-earnings ratio of 21.4 (as of Sep 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 454.06 IDR is built from several models across several years. Other multiples: P/B 4.2, P/S 0.8, EV/EBITDA 21.9.
How solid is the balance sheet of Shield On Service Tbk PT (SOSS)?
Balance-sheet figures for Shield On Service Tbk PT (as of Sep 13, 2026): return on equity −3.7%. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is SOSS from its 52-week high?
Shield On Service Tbk PT trades at 945.00 IDR, about 42% below its 52-week high of 1,620 IDR and 136% above the low of 400.00 IDR (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of 454.06 IDR is for.
Which stocks are comparable to Shield On Service Tbk PT?
From the same area (Industrials) we also value Adecco Group, Korn Ferry,, Robert Half Inc, TriNet Group, 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 Shield On Service Tbk PT stock attractive at the current price?
The data as of Sep 13, 2026: price 945.00 IDR, calculated fair value 454.06 IDR (−52%), Quality Score 52/100, from 12 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 SOSS calculated?
We run Shield On Service Tbk PT through 12 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 454.06 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 15.8 % above its aggregate fair value. Shield On Service Tbk PT itself currently trades above fair value. 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 should I pay attention to with Shield On Service Tbk PT right now?
The price sits above even our optimistic bull case (677.23 IDR). The favourable scenario is already priced in. 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 but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (301.36 IDR to 677.23 IDR) leaves room in how you read the outcome.
Key figures of Shield On Service Tbk PT
How large is the market capitalisation of Shield On Service Tbk PT (SOSS)?
The market capitalisation of Shield On Service Tbk PT is 1.0T IDR (≈ $102M). 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 Shield On Service Tbk PT (SOSS)?
The price-to-sales ratio of Shield On Service Tbk PT is 0.82 (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 Shield On Service Tbk PT (SOSS)?
Earnings per share at Shield On Service Tbk PT are 44.23 IDR (price ÷ EPS = P/E 21.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Shield On Service Tbk PT (SOSS)?
The dividend yield of Shield On Service Tbk PT is 0.2% (payout 4.5%). 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 Shield On Service Tbk PT (SOSS)?
The net margin of Shield On Service Tbk PT is −0.8% (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 Shield On Service Tbk PT (SOSS)?
The return on equity (ROE) of Shield On Service Tbk PT is −3.7% (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 Shield On Service Tbk PT (SOSS)?
On an EBIT basis the return on assets of Shield On Service Tbk PT is 7.5% (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 Shield On Service Tbk PT (SOSS)?
The operating margin of Shield On Service Tbk PT is 3.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Shield On Service Tbk PT (SOSS)?
Revenue at Shield On Service Tbk PT is growing +71.7% versus a year earlier (3y avg +10.0%). 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 Shield On Service Tbk PT (SOSS)?
Earnings per share at Shield On Service Tbk PT are growing +118% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Shield On Service Tbk PT (SOSS) carry?
The net debt of Shield On Service Tbk PT is 6.2B IDR (fiscal year 2025, ≈ 0.2 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 Shield On Service Tbk PT in the live analysis
One click puts Shield On Service Tbk PT 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.
