US · TLK
Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk
- Sector
- Communication Services · Telecommunications Services
- Headquarters
- Bandung 40133
- Website
- telkom.co.id
Price · as of 2024-12-31
$16.64
Market cap 21.07B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.00 | -100% |
| Intrinsic Value(DCF) | $9.98 | -40.02% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $12.40 | -25.48% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $8.69 | $13.13 | $4.30 | $1.20 | $9.60 |
| 2011 | $8.21 | $14.10 | $3.29 | $0.30 | $7.40 |
| 2012 | $12.60 | $15.55 | $7.01 | $1.50 | $12.50 |
| 2013 | $11.46 | $18.13 | $7.64 | $0.30 | $13.40 |
| 2014 | $13.63 | $20.75 | $17.58 | $0.00 | $14.10 |
| 2015 | $16.71 | $21.12 | $22.90 | $1.20 | $20.40 |
| 2016 | $19.23 | $25.43 | $39.69 | $0.80 | $24.70 |
| 2017 | $20.33 | $26.80 | $49.17 | $1.70 | $23.80 |
| 2018 | $18.63 | $31.51 | $20.19 | $0.00 | $10.80 |
| 2019 | $18.96 | $31.89 | $14.41 | $0.00 | $13.30 |
| 2020 | $18.55 | $31.17 | $8.34 | $0.00 | $11.00 |
| 2021 | $26.07 | $35.96 | $9.69 | $0.00 | $19.30 |
| 2022 | $21.85 | $31.87 | $6.94 | $0.50 | $13.50 |
| 2023 | $21.77 | $33.78 | $8.08 | $0.50 | $13.60 |
| 2024 | $14.08 | $31.64 | $7.36 | $0.00 | $12.40 |
AI valuation
Our deep-learning model estimates Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk's (TLK) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.00
- Current price
- $16.64
- AI upside
- -100%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$9.98
-40.02% upside
Graham-Dodd
—
— upside
Graham Formula
$12.40
-25.48% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| TLK | Perusahaan Perseroan (Per… | $16.64 | 21.07B | +90% | -40% | — | -25% | 9.89 | 1.65 | 1.56 | 3.58 | — | 1.88 | 67.94% | 28.68% | 15.74% | 17.02% | 18.89% | 8.07% | 0.54 | 8.26 | 0.82 | 0.66 | 0.56 | -371.00% | 50.00% | 1839.00% | 13.65% | 0.80 | 17.88% | 7.56% | 74.80% | 7.56% | 6.41 | 8.63 | 1.84 | 2.50 |
| BCE | BCE Inc. | $26.31 | 24.53B | +46% | +12% | -75% | +54% | 5.27 | 1.48 | 1.39 | 4.68 | 0.14 | -4.63 | 43.93% | 43.93% | 25.77% | 32.31% | 15.51% | 8.41% | 1.79 | 6.06 | 0.58 | 0.42 | 2.55 | 366667.00% | 16.00% | 2863.00% | 9.68% | 0.54 | 5.63% | 6.40% | 33.70% | 7.03% | 6.96 | 22.71 | 3.06 | 0.96 |
| KT | KT Corporation | $23.81 | 11.53B | +77% | -43% | -69% | -75% | 29.89 | 0.75 | 0.46 | 4.41 | — | 0.85 | 34.62% | 3.06% | 1.78% | 2.47% | 2.48% | 0.96% | 0.72 | 2874.06 | 1.02 | 0.80 | 1.86 | -5280.00% | 55.00% | 6206.00% | 17.74% | 0.36 | 9.27% | 7.18% | 214.50% | 13.05% | 23.07 | 8.66 | 0.71 | 1.46 |
| LUMN | Lumen Technologies, Inc. | $7.11 | 7.29B | +130% | -62% | — | — | -3.89 | -6.05 | 0.55 | 17.82 | -0.13 | -0.54 | 24.31% | -1.48% | -14.02% | 532.62% | -0.71% | -5.13% | -15.85 | -0.14 | 1.80 | 0.53 | 12.68 | 304183.00% | -539.00% | -6633.00% | 5.49% | 1.08 | 2.23% | 0.00% | 0.00% | 7.76% | -127.54 | 63.25 | 1.89 | -0.22 |
| PINS | Pinterest, Inc. | $17.13 | 11.57B | +151% | +4% | -42% | -16% | 28.29 | 2.49 | 2.79 | 27.79 | — | 2.54 | 80.07% | 7.58% | 9.87% | 8.78% | 12.05% | 7.68% | 0.06 | — | 7.64 | 7.44 | -2.05 | -7715.00% | 1579.00% | 3318.00% | 10.61% | 2.76 | 50.44% | 0.00% | 0.00% | 7.86% | 29.98 | 7.66 | 2.27 | 10.90 |
| RCI | Rogers Communications Inc… | $39.93 | 21.57B | +50% | -5% | -23% | +201% | 4.47 | 1.27 | 1.42 | 5.16 | 1.50 | -1.25 | 23.11% | 23.11% | 31.75% | 39.74% | 7.17% | 8.54% | 1.92 | 2.24 | 0.61 | 0.49 | 3.07 | 29781.00% | 529.00% | 5584.00% | 7.63% | 0.39 | 3.71% | 3.39% | 15.20% | 8.30% | 15.16 | 32.35 | 3.50 | 0.62 |
| TEF | Telefónica, S.A. | $3.81 | 21.49B | +546% | -34% | — | — | -413.35 | 1.05 | 0.49 | 4.53 | — | -2.90 | 69.61% | 5.80% | -0.12% | -0.24% | 1.69% | -0.05% | 2.33 | 0.80 | 0.87 | 0.71 | 2.99 | -7180.00% | 163.00% | -517.00% | 25.69% | 0.43 | 9.18% | 8.49% | -3510.20% | 8.80% | 23.39 | 10.76 | 1.36 | 0.92 |
| TIMB | TIM S.A. | $27.48 | 13.13B | +54% | -58% | — | -24% | 15.87 | 2.85 | 2.57 | 8.23 | 78.82 | 7.21 | 53.93% | 25.03% | 16.20% | 17.12% | 15.18% | 7.61% | 1.19 | 3.24 | 0.89 | 0.71 | 2.58 | 2013.00% | 462.00% | 1436.00% | 13.00% | 0.88 | 21.44% | 7.83% | 124.30% | 8.93% | 13.68 | 10.24 | 3.42 | 2.31 |
| TU | TELUS Corporation | $13.74 | 21.45B | +30% | -52% | — | -63% | 26.10 | 1.84 | 1.42 | 8.36 | 349.75 | -1.94 | 33.76% | 11.52% | 5.43% | 7.09% | 3.43% | 1.89% | 1.99 | 1.55 | 0.86 | 0.71 | 4.17 | 746.00% | 182.00% | 6103.00% | 8.09% | 0.50 | 5.27% | 5.60% | 146.30% | 5.98% | 24.50 | 24.62 | 2.82 | 0.85 |
| VIV | Telefônica Brasil S.A. | $16.91 | 27.02B | +10% | -60% | -73% | -48% | 23.29 | 2.05 | 2.41 | 6.78 | 196.77 | 6.79 | 40.43% | 15.23% | 10.35% | 8.74% | 8.58% | 4.78% | 0.45 | 3.62 | 1.00 | 0.83 | 0.98 | 1183.00% | 462.00% | 461.00% | 7.84% | 0.80 | 12.54% | 1.52% | 35.50% | 4.18% | 18.49 | 14.90 | 2.81 | 2.16 |
| VOD | Vodafone Group Public Lim… | $15.36 | 37.64B | +22% | -55% | — | — | -5.77 | 0.38 | 0.57 | 5.08 | — | 1.03 | 33.43% | -1.10% | -11.13% | -6.37% | -0.41% | -2.63% | 1.01 | -0.18 | 1.20 | 1.14 | 3.92 | -48095.00% | 199.00% | -1055.00% | 40.39% | 0.63 | 8.57% | 8.32% | -48.00% | 48.72% | -143.49 | 6.80 | 1.57 | -0.88 |
About Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk
Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk provides telecommunications, informatics, and network services worldwide. The company's Mobile segment offers mobile voice, SMS, and mobile broadband services; and digital services, including financial services, video on demand, music, gaming, IoT, big data analytics, and digital advertising services. Its Consumer segment provides fixed voice and broadband services; and IPTV and related consumer digital services. The company's Enterprise segment offers ICT and digital platform that covers enterprise-grade connectivity services, including satellite, IT services, data center and cloud, and business process outsourcing services, as well as CPE trading and managed, cyber security, financial, big data, digital advertising, e-health, managed ATM, and professional services. Its Wholesale and International Business segment provides wholesale voice, managed, A2P SMS, IP transit and connectivity, data center and cloud, security, and value added and digital services; mobile network operator, mobile virtual network operator, and call center services; and tower and infrastructure services to other licensed operator companies and institutions. The company's Others segment offers digital services, such as digital platform, digital content, and e-commerce; and property management services. The company also provides building management and maintenance services, payment, business management consulting and capital venture, health insurance administration, tourism, directory information, telecommunication construction, and multimedia portal services; acts as a civil consultant and developer; and leases offices. As of December 31, 2020, it had approximately 9.1 million fixed wireline subscribers, including 8.0 million fixed broadband subscribers; and 169.5 million cellular subscribers, including 115.9 million mobile broadband subscribers. The company was founded in 1884 and is headquartered in Bandung, Indonesia.
- CEO
- Dian Siswarini
- Employees
- 19.71K
- Beta
- 0.04
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.98 ÷ $16.64) − 1 = -40.02% (DCF, example).