PT Era Digital Media Tbk (AWAN) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of PT Era Digital Media Tbk stock IDR 91, price IDR 136, that is 32.9% below the price, quality 51 out of 100. Rating: overvalued. Calculated from audited financials with 11 of our 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 3, 2026.
How to read this chart
43‑month range 127.00 IDR – 450.00 IDR · fair‑value band 56.65 IDR – 162.96 IDR · the 136.00 IDR price screens above the 91.22 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow PT Era Digital Media Tbk in your weekly email
Every Wednesday you see whether PT Era Digital Media 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 Era Digital Media Tbk engages in the field of content service providers in collaboration with telecommunications companies to distribute content in Indonesia.
Show moreShow less
The company offers information technology and computer consulting, and other services; web portals and/or digital platforms; and other computer programming and software publishing, as well as engages in holding company activities.
It also provides mobile games, OTT religion and movies, cooperation with third-party licenses, and ring back tones, infrastructure as a service, platform as a service, software as a service, database as a service, and managed services.
The company was founded in 2015 and is headquartered in Jakarta, Indonesia. PT Era Digital Media Tbk is a subsidiary of PT Rajati Alia Kapital.
Stock analysis
PT Era Digital Media Tbk (AWAN) currently trades at 136.00 IDR, while our model-based Fair Value estimate is 91.22 IDR, 33% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 122.19 IDR per share, and 1 of the 11 models we run sit above the 136.00 IDR price.
Bear case: the Multiples group reads lowest at 35.24 IDR, and 10 of the 11 models stay below the price. Data coverage for this calculation is low.
Scenario range: 56.65 IDR (bear) to 162.96 IDR (bull), the price of 136.00 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 51/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
PT Era Digital Media Tbk reported revenue of 63.1B IDR in FY2025 versus 28.5B IDR in FY2021, a compound +22.0%/yr. Reported net income was −6.5B IDR in FY2025.
Key figures
Market cap 467B IDR (≈ $25.9M) Micro · P/S ratio 8.52 · Net margin −15.5% · Return on equity −10.8% · Return on assets (EBIT) 12.9% (5-year average) · Operating margin 6.6% · Revenue (TTM) 58.4B IDR · Revenue growth (YoY) −15.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 17 out of 100 (low confidence).
What moves the price
The share trades about 50% below its 52-week high and 7% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 11% fair-value upside, at −33%, AWAN screens richer than that median.
Fair Value models
Bear56.65 IDRFair Value 91.22 IDRBull162.96 IDR
Price 136.00 IDR · Downside -32.9%
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.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.
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.67/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+50.1%
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.
+32.4%
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.
+14.9%
Start year 2020 (pandemic)
Revenue growth 6 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.
+22.8%
’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.
24.9% (2020) → −7.2% (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
Price in line with expectations
The price assumes about as much growth as 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).
+14.1%
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 +11.2% a year for the price.
Compare PT Era Digital Media 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.Internet Content & Information · 122 stocks
Beats the industry median on 1/10 measures
Overall it trails its industry peers.
Valuation
Quality Score51 · Below median
Fair Value upside−32.9% · Below median
Profitability
Return on assets−7.1% · Bottom 25%
Net margin (12 months)−15.5% · Bottom 25%
Operating margin (12 months)6.6% · Below median
Growth and dividend
Revenue growth (quarter YoY)−15.8% · Bottom 25%
Balance sheet
Debt / equity0.00× · Below median
Valuation Multiplesvs Internet Content & Information median · lower = cheaper
P/B6.53× · Priciest 25%
P/S (12 months)8.00× · Priciest 25%
Price / free cash flow (fiscal year)23.4× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 47
FUTURE (revenue growth)0· sector 33
PAST (return on equity)0· sector 18
HEALTH (low debt)100· sector 97
DIVIDEND (yield)0· sector 40
VALUE 0: the price sits above our fair-value range.
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 Era Digital Media Tbk Fair Value". https://www.fairvalue-calculator.com/stock/AWAN
Frequently asked questions
Is PT Era Digital Media Tbk (AWAN) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 91.22 IDR versus a price of 136.00 IDR, about 33% lower (overvalued).
What is the fair value of AWAN?
Our model-based fair value for PT Era Digital Media Tbk is 91.22 IDR (as of Nov 3, 2026), built from audited fundamentals. The current price: 136.00 IDR.
What is the quality score of AWAN?
PT Era Digital Media Tbk has a Quality Score of 51/100. 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 Era Digital Media Tbk (AWAN)?
Our model-based price target is the fair value of 91.22 IDR (as of Nov 3, 2026) from 11 valuation models. Cautious scenario 56.65 IDR, optimistic scenario 162.96 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Era Digital Media Tbk stock forecast for 2026?
Our models put fair value at 91.22 IDR, about 33% lower versus a price of 136.00 IDR (overvalued). Cautious scenario 56.65 IDR, optimistic scenario 162.96 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Era Digital Media Tbk (AWAN)?
PT Era Digital Media Tbk reported trailing-twelve-month revenue of about 58.4B IDR (latest available figure, as of Nov 3, 2026).
What growth is priced into PT Era Digital Media Tbk (AWAN)?
For today's price to be fair in a discounted-cash-flow model, PT Era Digital Media Tbk would have to grow free cash flow by +14.1 % 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 +14.9 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of AWAN use?
Our models discount PT Era Digital Media Tbk at 10.5 %: a base by market capitalisation (nano), damped by beta 0.14, 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 Era Digital Media Tbk that is +14.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has PT Era Digital Media Tbk (AWAN) delivered so far?
Over the past 5 years revenue at PT Era Digital Media Tbk grew +14.9 % a year. The price currently implies free-cash-flow growth of +14.1 % 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 PT Era Digital Media Tbk (AWAN) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into PT Era Digital Media Tbk (+14.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PT Era Digital Media Tbk (AWAN)?
The free-cash-flow yield on the price is 4.27 %: that much free cash flow PT Era Digital Media 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 Era Digital Media Tbk (AWAN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Era Digital Media Tbk it is 91.22 IDR per share (as of Nov 3, 2026), against a price of 136.00 IDR. It is the blended result of 11 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is PT Era Digital Media Tbk stock overvalued or undervalued in 2026?
As of Nov 3, 2026, AWAN trades above its calculated fair value: price 136.00 IDR, fair value 91.22 IDR, a gap of about −33% (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 AWAN?
No. The price is what the market pays today (136.00 IDR); the fair value is what the company's own numbers justify (91.22 IDR). For PT Era Digital Media Tbk the two are 44.78 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Era Digital Media Tbk worth?
The market values PT Era Digital Media Tbk at about 467B IDR (market capitalisation, as of Nov 3, 2026). Per share that is 136.00 IDR; our models calculate a fair value of 91.22 IDR per share.
What do the bullish and bearish scenarios say about AWAN?
Our models span a range for PT Era Digital Media Tbk: cautious scenario 56.65 IDR, base 91.22 IDR, optimistic 162.96 IDR per share (as of Nov 3, 2026, price 136.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Era Digital Media Tbk (AWAN)?
Balance-sheet figures for PT Era Digital Media Tbk (as of Nov 3, 2026): return on equity −10.8%, debt of 0.00 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is AWAN from its 52-week high?
PT Era Digital Media Tbk trades at 136.00 IDR, about 50% below its 52-week high of 270.00 IDR and 7% above the low of 127.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 91.22 IDR is for.
Which stocks are comparable to PT Era Digital Media Tbk?
From the same area (Communication Services) we also value Alphabet Inc, Meta Platforms, Inc, Tencent Holdings, Spotify Technology S.A, 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 Era Digital Media Tbk stock attractive at the current price?
The data as of Nov 3, 2026: price 136.00 IDR, calculated fair value 91.22 IDR (−33%), Quality Score 51/100, 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 AWAN calculated?
We run PT Era Digital Media Tbk through 11 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 91.22 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. PT Era Digital Media Tbk 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 is the share price of PT Era Digital Media Tbk (AWAN)?
The closing price on Nov 6, 2026 was 136.00 IDR. Our model-based fair value is 91.22 IDR, about 33% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Era Digital Media Tbk right now?
The model range is unusually wide (56.65 IDR to 162.96 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution. 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 (51/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of PT Era Digital Media Tbk
How large is the market capitalisation of PT Era Digital Media Tbk (AWAN)?
The market capitalisation of PT Era Digital Media Tbk is 467B IDR (≈ $25.9M). 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 Era Digital Media Tbk (AWAN)?
The price-to-sales ratio of PT Era Digital Media Tbk is 8.52 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of PT Era Digital Media Tbk (AWAN)?
The net margin of PT Era Digital Media Tbk is −15.5% (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 PT Era Digital Media Tbk (AWAN)?
The return on equity (ROE) of PT Era Digital Media Tbk is −10.8% (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 Era Digital Media Tbk (AWAN)?
On an EBIT basis the return on assets of PT Era Digital Media Tbk is 12.9% (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 Era Digital Media Tbk (AWAN)?
The operating margin of PT Era Digital Media Tbk is 6.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Era Digital Media Tbk (AWAN)?
Revenue at PT Era Digital Media Tbk is growing −15.8% versus a year earlier (3y avg +32.4%). 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 Era Digital Media Tbk (AWAN)?
Earnings per share at PT Era Digital Media Tbk are growing +32.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PT Era Digital Media Tbk (AWAN) carry?
The net debt of PT Era Digital Media Tbk is 8.9B IDR (fiscal year 2025, ≈ 0.4 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 Era Digital Media Tbk in the live analysis
One click puts PT Era Digital Media 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 3, 2026