Sumber Tani Agung Resources Tbk PT (STAA) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of Sumber Tani Agung Resources Tbk PT IDR 1,849, price IDR 1,185, upside +56.0%, quality 71 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Sumber Tani Agung Resources 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 freePro now: $1 first month
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, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
55‑month range 589.09 IDR – 1,750 IDR · fair‑value band 948.11 IDR – 2,308 IDR · the 1,185 IDR price screens below the 1,849 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow Sumber Tani Agung Resources Tbk PT in your weekly email
Every Wednesday you see whether Sumber Tani Agung Resources Tbk PT 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 Sumber Tani Agung Resources Tbk operates as an oil palm company in Indonesia. It engages in the cultivation and management of oil palm plantations and processing of crude palm oil and its other derivatives.
Show more
PT Sumber Tani Agung Resources Tbk operates as an oil palm company in Indonesia. It engages in the cultivation and management of oil palm plantations and processing of crude palm oil and its other derivatives. The company offers crude palm and kernel oil; palm fatty acid distillates; refined, bleached, and deodorized palm oil, olein, and stearin; and palm kernel expeller, meal, and shell products, as well as fresh fruit bunches. It also develops and manages plasma plantations with plasma farmers. The company also exports its products. The company was formerly known as PT Sinarlika Portibijaya Plantation and changed its name to PT Sumber Tani Agung Resources Tbk in March 2018. PT Sumber Tani Agung Resources Tbk was founded in 1970 and is headquartered in Medan, Indonesia.
Stock analysis
Sumber Tani Agung Resources Tbk PT (STAA) currently trades at 1,185 IDR, while our model-based Fair Value estimate is 1,849 IDR, implying the stock looks roughly 35.9% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 4,140 IDR per share, and 22 of the 26 models we run sit above the 1,185 IDR price.
Bear case: the Asset-Based group reads lowest at 397.44 IDR, and 4 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 948.11 IDR (bear) to 2,308 IDR (bull), the price of 1,185 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 71/100 (solid quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Sumber Tani Agung Resources Tbk PT reported revenue of 9.7T IDR in FY2025 versus 5.9T IDR in FY2021, a compound +13.2%/yr. Reported net income was 1.6T IDR in FY2025, compounding +10.5%/yr from FY2021.
Key figures
Market cap 12.9T IDR (≈ $721M) · P/E ratio 8.1 · P/S ratio 1.35 · EPS (TTM) 146.05 IDR · Dividend yield 6.3% · Net margin 16.6% · Return on equity 26.6% · Return on assets (EBIT) 23.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 32% below its 52-week high and 35% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 10% fair-value upside, at 56%, STAA screens cheaper than that median.
Fair Value models
Bear 948.11 IDRFair Value 1,849 IDRBull 2,308 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 9 months old). Earnings retained since then (52.75 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.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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+50.2%
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.
+16.9%
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.
+18.1%
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.
+16.8%
’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.
+28.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+21.9%
Dividend (yield on the price)6.3%
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.20% → 23%
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).
+6.2%
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 +3.5% a year for the price.
Compare Sumber Tani Agung Resources 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.Farm Products · 296 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score71 · Top 25%
Fair Value upside+56.0% · Top 25%
Profitability
Return on equity (TTM)26.6% · Top 25%
Return on assets15.5% · Top 25%
Net margin (TTM)15.2% · Top 25%
Operating margin (TTM)17.5% · Top 25%
Growth and dividend
Revenue growth49.2% · Top 25%
Dividend yield (TTM)6.3% · Top 25%
Balance sheet
Debt / equity0.18× · Above median
Valuation Multiplesvs Farm Products 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). "Sumber Tani Agung Resources Tbk PT Fair Value". https://www.fairvalue-calculator.com/stock/STAA
Frequently asked questions
Is Sumber Tani Agung Resources Tbk PT (STAA) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of 1,849 IDR versus a price of 1,185 IDR, about +56% upside (undervalued).
What is the fair value of STAA?
Our model-based fair value for Sumber Tani Agung Resources Tbk PT is 1,849 IDR (as of Sep 27, 2026), built from audited fundamentals. The current price: 1,185 IDR.
What is the quality score of STAA?
Sumber Tani Agung Resources Tbk PT has a Quality Score of 71/100. 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 Sumber Tani Agung Resources Tbk PT (STAA)?
Our model-based price target is the fair value of 1,849 IDR (as of Sep 27, 2026) from 26 valuation models. Cautious scenario 948.11 IDR, optimistic scenario 2,308 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Sumber Tani Agung Resources Tbk PT stock forecast for 2026?
Our models put fair value at 1,849 IDR, about +56% upside versus a price of 1,185 IDR (undervalued). Cautious scenario 948.11 IDR, optimistic scenario 2,308 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Sumber Tani Agung Resources Tbk PT (STAA)?
Sumber Tani Agung Resources Tbk PT reported trailing-twelve-month revenue of about 10.5T IDR (latest available figure, as of Sep 27, 2026).
Does Sumber Tani Agung Resources Tbk PT pay a dividend?
Sumber Tani Agung Resources Tbk PT currently shows a dividend yield of about 6.33% relative to its recent price (as of Sep 27, 2026).
What growth is priced into Sumber Tani Agung Resources Tbk PT (STAA)?
For today's price to be fair in a discounted-cash-flow model, Sumber Tani Agung Resources Tbk PT would have to grow free cash flow by +6.2 % 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 +18.1 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of STAA use?
Our models discount Sumber Tani Agung Resources Tbk PT at 13.5 %: a base by market capitalisation (small), 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 Sumber Tani Agung Resources Tbk PT that is +6.2 % per year a year over ten years, using the same discount rate (13.5 %) and the same formula as our fair value.
How much growth has Sumber Tani Agung Resources Tbk PT (STAA) delivered so far?
Over the past 5 years revenue at Sumber Tani Agung Resources Tbk PT grew +18.1 % a year. The price currently implies +6.2 % 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 Sumber Tani Agung Resources Tbk PT (STAA) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Sumber Tani Agung Resources Tbk PT (+6.2 % 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 Sumber Tani Agung Resources Tbk PT (STAA)?
The free-cash-flow yield on the price is 8.94 %: that much free cash flow Sumber Tani Agung Resources Tbk PT 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 Sumber Tani Agung Resources Tbk PT (STAA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sumber Tani Agung Resources Tbk PT it is 1,849 IDR per share (as of Sep 27, 2026), against a price of 1,185 IDR. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Sumber Tani Agung Resources Tbk PT stock overvalued or undervalued in 2026?
As of Sep 27, 2026, STAA trades below its calculated fair value: price 1,185 IDR, fair value 1,849 IDR, a gap of about +56% (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 STAA?
No. The price is what the market pays today (1,185 IDR); the fair value is what the company's own numbers justify (1,849 IDR). For Sumber Tani Agung Resources Tbk PT the two are 663.60 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Sumber Tani Agung Resources Tbk PT worth?
The market values Sumber Tani Agung Resources Tbk PT at about 12.9T IDR (market capitalisation, as of Sep 27, 2026). Per share that is 1,185 IDR; our models calculate a fair value of 1,849 IDR per share.
What do the bullish and bearish scenarios say about STAA?
Our models span a range for Sumber Tani Agung Resources Tbk PT: cautious scenario 948.11 IDR, base 1,849 IDR, optimistic 2,308 IDR per share (as of Sep 27, 2026, price 1,185 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of STAA?
Sumber Tani Agung Resources Tbk PT trades at a price-to-earnings ratio of 8.1 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1,849 IDR is built from several models across several years. Other multiples: P/B 2.0, P/S 1.2, EV/EBITDA 4.5.
How solid is the balance sheet of Sumber Tani Agung Resources Tbk PT (STAA)?
Balance-sheet figures for Sumber Tani Agung Resources Tbk PT (as of Sep 27, 2026): return on equity 26.6%, debt of 0.18 per unit of equity. They feed the Quality Score of 71/100, which measures business quality independently of the share price.
How far is STAA from its 52-week high?
Sumber Tani Agung Resources Tbk PT trades at 1,185 IDR, about 32% below its 52-week high of 1,750 IDR and 35% above the low of 875.00 IDR (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of 1,849 IDR is for.
Which stocks are comparable to Sumber Tani Agung Resources Tbk PT?
From the same area (Consumer Defensive) we also value Archer-Daniels-Midland Company, Muyuan Foods Group, Bunge Global SA, Tyson Foods, Inc, 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 Sumber Tani Agung Resources Tbk PT stock attractive at the current price?
The data as of Sep 27, 2026: price 1,185 IDR, calculated fair value 1,849 IDR (+56%), Quality Score 71/100, 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 STAA calculated?
We run Sumber Tani Agung Resources Tbk PT through 26 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 1,849 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 16.1 % above its aggregate fair value. Sumber Tani Agung Resources Tbk PT currently trades 56 % 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 Sumber Tani Agung Resources Tbk PT (STAA)?
The closing price on Sep 25, 2026 was 1,185 IDR. Our model-based fair value is 1,849 IDR, about +56% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sumber Tani Agung Resources Tbk PT right now?
The rarer combination: high quality (71/100) AND below fair value. That earns a closer look rather than a quick verdict. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (948.11 IDR to 2,308 IDR) leaves room in how you read the outcome.
Key figures of Sumber Tani Agung Resources Tbk PT
How large is the market capitalisation of Sumber Tani Agung Resources Tbk PT (STAA)?
The market capitalisation of Sumber Tani Agung Resources Tbk PT is 12.9T IDR (≈ $721M). 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 Sumber Tani Agung Resources Tbk PT (STAA)?
The price-to-sales ratio of Sumber Tani Agung Resources Tbk PT is 1.35 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Sumber Tani Agung Resources Tbk PT (STAA)?
Earnings per share at Sumber Tani Agung Resources Tbk PT are 146.05 IDR (price ÷ EPS = P/E 8.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Sumber Tani Agung Resources Tbk PT (STAA)?
The dividend yield of Sumber Tani Agung Resources Tbk PT is 6.3% (payout 51.4%). 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 Sumber Tani Agung Resources Tbk PT (STAA)?
The net margin of Sumber Tani Agung Resources Tbk PT is 16.6% (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 Sumber Tani Agung Resources Tbk PT (STAA)?
The return on equity (ROE) of Sumber Tani Agung Resources Tbk PT is 26.6% (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 Sumber Tani Agung Resources Tbk PT (STAA)?
On an EBIT basis the return on assets of Sumber Tani Agung Resources Tbk PT is 23.3% (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 Sumber Tani Agung Resources Tbk PT (STAA)?
The operating margin of Sumber Tani Agung Resources Tbk PT is 17.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sumber Tani Agung Resources Tbk PT (STAA)?
Revenue at Sumber Tani Agung Resources Tbk PT is growing +49.2% versus a year earlier (3y avg +16.9%). 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 Sumber Tani Agung Resources Tbk PT (STAA)?
Earnings per share at Sumber Tani Agung Resources Tbk PT are growing −3.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Sumber Tani Agung Resources Tbk PT (STAA) hold?
Sumber Tani Agung Resources Tbk PT holds more cash than debt, 196B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Sumber Tani Agung Resources Tbk PT in the live analysis
One click puts Sumber Tani Agung Resources 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.
