Watch Lini Imaji Kreasi Ekosistem for free: we tell you when fair value or trend changes.

Lini Imaji Kreasi Ekosistem (FUTR) fair value: what the stock is really worth

As of Nov 6, 2026: fair value (intrinsic value) of Lini Imaji Kreasi Ekosistem stock IDR 25, price IDR 105, that is 75.8% below the price, quality 49 out of 100. Rating: strongly overvalued. Calculated from audited financials with one of our 26 valuation models and 37 quality factors, updated daily.

1 model in detailBear 16.80 IDR to bull 31.81 IDR Growth analysisrevenue history, year by year Quality 49/100 in detail37 factors, each one shown Compared with its peersrank on every measure, side by side

Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Utilities ID

Thin data Nov 4, 2026

Lini Imaji Kreasi Ekosistem

FUTR · JK

Very expensive, weak quality

Our calculation puts a fair price 76% below what the stock costs today.

Low debt

Quality 49/100

Mixed Growth (revenue YoY −65.2 %/yr in IDR)

Revenue last quarter 54% below a year ago.

Fair value 25.45 IDR · Strongly overvalued

Loss-making · -122.4% net margin (FY2025)

Negative free cash flow

Trails peers (2/10)

Narrow moat 15/100 · thin data

Thin data

Watch Lini Imaji Kreasi Ekosistem for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

White line = price, green steps = our fair value per fiscal year. As of Nov 4, 2026.

How to read this chart

44‑month range 7.00 IDR – 800.00 IDR · fair‑value band 16.80 IDR – 31.81 IDR · the 105.00 IDR price screens above the 25.45 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.

Follow Lini Imaji Kreasi Ekosistem in your weekly email

Every Wednesday you see whether Lini Imaji Kreasi Ekosistem 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.

Which stocks are undervalued right now? Check free Discover now →

Company profile

PT Lini Imaji Kreasi Ekosistem Tbk provides advertising services in Indonesia. It operates through Advertising, Consulting, Data Services, Product Development, Creative Warehouses, and Others segments.

Show moreShow less

The company offers Nala, an affiliate marketing platform; WIFI Gratis, which provides advertising space in captive ads and surveys; Kokatoo, a quiz platform; and imBee, which delivers business insights through integration of social conversations across various customer service platforms, as well as LINISTORE, DAMRI, KAI Access, and ads platform services.

It also provides FUTR TECH solutions, such as AR Play and Pathway, Air World, MyVerse, and Road Race Indonesia.

In addition, it provides data solutions, including data engineering, data warehouse management, data visualization, data storytelling, applied research, predictive analytics, data protection, data risk detection, incident response management, and threat mitigation and reporting; creative solutions, such as branding and identity, campaign KV, animation/video, 2D and 3D output, content creation, social media, and UI/UX; and technology solutions comprising web and app optimization, and custom build.

Further, it offers data processing, construction support, trading, and software management services. The company was formerly known as PT Linikini Aspirasi Kreasi and changed its name to PT Lini Imaji Kreasi Ekosistem Tbk in 2022.

The company was incorporated in 2021 and is headquartered in Jakarta Selatan, Indonesia. PT Lini Imaji Kreasi Ekosistem Tbk is a subsidiary of PT Digital Futurama Global.

Stock analysis

Lini Imaji Kreasi Ekosistem (FUTR) currently trades at 105.00 IDR, while our model-based Fair Value estimate is 25.45 IDR, 76% below the price, so the stock looks overvalued today.

Valuation

How firm this estimate is: it rests on 1 models at a data quality of 88/100, which puts the data coverage at low.

Scenario range: 16.80 IDR (bear) to 31.81 IDR (bull), the price of 105.00 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 49/100 (below-average quality), in the Utilities sector.

Mixed Growth: Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.

Lini Imaji Kreasi Ekosistem reported revenue of 32.7B IDR in FY2025 versus 46.2B IDR in FY2022, a compound −10.8%/yr. Reported net income was −40.1B IDR in FY2025.

Key figures

Market cap 697B IDR (≈ $38.7M) Micro · P/S ratio 45.0 · EPS (TTM) −7.59 IDR · Net margin −122% · Return on equity −26.0% · Return on assets (EBIT) −2.9% (4-year average) · Operating margin −97.3% · Revenue (TTM) 17.7B IDR.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 15 out of 100 (low confidence).

What moves the price

The share trades about 87% below its 52-week high and at its 52-week low, currently below its 200-day average.

For context, the median of 10 Utilities peers we cover trades at −52% fair-value upside, at −76%, FUTR screens richer than that median.

Fair Value models

Bear 16.80 IDR Fair Value 25.45 IDR Bull 31.81 IDR

Price 105.00 IDR · Downside -75.8%

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.

Best data coverage

NCAV (Graham) 16.80 IDR 25.45 IDR 31.81 IDR 54

All 1 models by family

Asset-Based

NCAV (Graham) 16.80 IDR 25.45 IDR 31.81 IDR 54

Open the full fair value analysis →

Quality Score breakdown

Overall quality 49/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 2

How much profit the company makes from its sales and capital

Quality Growth 20

Are margins and returns getting better?

Cashflow 67

Do the profits arrive as real cash?

Financial strength 87

Debt, balance sheet and risk of trouble

Investment 33

Does it invest with discipline instead of growing at any price?

Low Volatility 49

How calm the share price moves, does not count

Price momentum 1

Price momentum of the last 3 to 12 months, does not count

Near the 52-week high 0

Distance to the 52-week high, does not count

New shares 75

Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

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. 55/100

Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.

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.

1.2% (2022) → −100.6% (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

FUTR screens overvalued: fair value 76% below the price. Compare with China Yangtze Power Co →

Compare Lini Imaji Kreasi Ekosistem with another stock

Price, fair value, quality and upside side by side.

First stock

Second stock

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.Utilities - Renewable · 196 stocks

Beats the industry median on 2/9 measures

Overall it trails its industry peers.

Valuation

Quality Score 49 · Above median

Fair Value upside −75.8% · Bottom 25%

Profitability

Return on assets −19.6% · Bottom 25%

Net margin (12 months) −122.4% · Bottom 25%

Operating margin (12 months) −97.3% · Bottom 25%

Growth and dividend

Revenue growth (quarter YoY) −54.3% · Bottom 25%

Balance sheet

Debt / equity 0.00× · Lowest 25%

Valuation Multiplesvs Utilities - Renewable median · lower = cheaper

P/B 3.95× · Priciest 25%

P/S (12 months) 39.35× · Priciest 25%

Strength profile in five axes (Snowflake)

This stock

Sector peers

VALUE (fair-value potential)0 · sector 15

FUTURE (revenue growth)0 · sector 15

PAST (return on equity)0 · sector 12

HEALTH (low debt)100 · sector 70

DIVIDEND (yield)0 · sector 47

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Utilities - Renewable stocks, each showing price versus our Fair Value estimate.

Stock	Price	Fair Value	vs Fair Value	Compare
BEP BEP	$31.14	$72.13	+132%	vs FUTR
China Yangtze Power Co 600900	¥29.91	¥32.21	+8%	vs FUTR
SDIC Power Holdings 600886	¥15.81	¥17.01	+8%	vs FUTR
VERBUND AG VER	€72.70	€66.45	−9%	vs FUTR
Fortum Oyj FORTUM	€23.19	€11.12	−52%	vs FUTR
Huaneng Lancang River Hydropower Inc 600025	¥10.97	¥4.45	−59%	vs FUTR
Public Power Corporation PPC	€23.14	€6.43	−72%	vs FUTR
EDP Renewables, S.A EDPR	€14.49	€3.67	−75%	vs FUTR
Ørsted A/S ORSTED	kr 148.70	kr 33.25	−78%	vs FUTR
Adani Green Energy Limited ADANIGREEN	₹1,424	₹170.50	−88%	vs FUTR

Explore undervalued stocks

More undervalued Utilities stocks →

All undervalued stocks Technology Financial Services Healthcare Consumer Cyclical Consumer Defensive Communication Services Industrials Energy Basic Materials Real Estate Utilities Deeply Undervalued Stocks Undervalued High-Quality Stocks Undervalued Blue-Chip Stocks Undervalued Small-Cap Stocks Undervalued Dividend Stocks Undervalued 52-Week Low Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Free calculator Peter Lynch Fair Value Formula &…Free calculator

Run the numbers yourself: free valuation calculators

DCF Calculator P/E Ratio Calculator PEG Ratio Calculator Graham Number Peter Lynch Formula DDM Calculator Intrinsic Value Intrinsic vs Extrinsic Value P/E Ratio by Sector

For bloggers & editors: embed code + live data

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.

Lini Imaji Kreasi Ekosistem: fair value per Fair Value Calculator

<a href="https://www.fairvalue-calculator.com/stock/FUTR?utm_source=embed&amp;utm_medium=badge" target="_blank" rel="nofollow noopener"><img src="https://www.fairvalue-calculator.com/embed/FUTR.JK.svg" width="360" height="84" alt="Lini Imaji Kreasi Ekosistem: fair value per Fair Value Calculator" style="border:0;max-width:100%" loading="lazy"></a>

Cite: Fair Value Calculator (2026). "Lini Imaji Kreasi Ekosistem Fair Value". https://www.fairvalue-calculator.com/stock/FUTR

Frequently asked questions

Is Lini Imaji Kreasi Ekosistem (FUTR) overvalued or undervalued?

As of Nov 4, 2026, our model estimates a fair value of 25.45 IDR versus a price of 105.00 IDR, about 76% lower (overvalued).

What is the fair value of FUTR?

Our model-based fair value for Lini Imaji Kreasi Ekosistem is 25.45 IDR (as of Nov 4, 2026), built from audited fundamentals. The current price: 105.00 IDR.

What is the quality score of FUTR?

Lini Imaji Kreasi Ekosistem has a Quality Score of 49/100. 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 Lini Imaji Kreasi Ekosistem (FUTR)?

Our model-based price target is the fair value of 25.45 IDR (as of Nov 4, 2026) from 1 valuation models. Cautious scenario 16.80 IDR, optimistic scenario 31.81 IDR. It is a calculation from audited fundamentals, not an analyst target.

What is the Lini Imaji Kreasi Ekosistem stock forecast for 2026?

Our models put fair value at 25.45 IDR, about 76% lower versus a price of 105.00 IDR (overvalued). Cautious scenario 16.80 IDR, optimistic scenario 31.81 IDR. The calculation is refreshed regularly with new filings.

What is the revenue of Lini Imaji Kreasi Ekosistem (FUTR)?

Lini Imaji Kreasi Ekosistem reported trailing-twelve-month revenue of about 17.7B IDR (latest available figure, as of Nov 4, 2026).

What is the intrinsic value of Lini Imaji Kreasi Ekosistem (FUTR)?

Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Lini Imaji Kreasi Ekosistem it is 25.45 IDR per share (as of Nov 4, 2026), against a price of 105.00 IDR. It is the blended result of 1 valuation models in 1 family (Asset-Based).

Is Lini Imaji Kreasi Ekosistem stock overvalued or undervalued in 2026?

As of Nov 4, 2026, FUTR trades above its calculated fair value: price 105.00 IDR, fair value 25.45 IDR, a gap of about −76% (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 FUTR?

No. The price is what the market pays today (105.00 IDR); the fair value is what the company's own numbers justify (25.45 IDR). For Lini Imaji Kreasi Ekosistem the two are 79.55 IDR per share apart. That gap is exactly why we show both numbers side by side.

How much is Lini Imaji Kreasi Ekosistem worth?

The market values Lini Imaji Kreasi Ekosistem at about 697B IDR (market capitalisation, as of Nov 4, 2026). Per share that is 105.00 IDR; our models calculate a fair value of 25.45 IDR per share.

What do the bullish and bearish scenarios say about FUTR?

Our models span a range for Lini Imaji Kreasi Ekosistem: cautious scenario 16.80 IDR, base 25.45 IDR, optimistic 31.81 IDR per share (as of Nov 4, 2026, price 105.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.

How solid is the balance sheet of Lini Imaji Kreasi Ekosistem (FUTR)?

Balance-sheet figures for Lini Imaji Kreasi Ekosistem (as of Nov 4, 2026): return on equity −26.0%, debt of 0.00 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.

How far is FUTR from its 52-week high?

Lini Imaji Kreasi Ekosistem trades at 105.00 IDR, about 87% below its 52-week high of 800.00 IDR and at the low of 105.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 25.45 IDR is for.

Which stocks are comparable to Lini Imaji Kreasi Ekosistem?

From the same area (Utilities) we also value China Yangtze Power Co, Ørsted A/S, Huaneng Lancang River Hydropower Inc, VERBUND AG, 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 Lini Imaji Kreasi Ekosistem stock attractive at the current price?

The data as of Nov 4, 2026: price 105.00 IDR, calculated fair value 25.45 IDR (−76%), Quality Score 49/100, from 1 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 FUTR calculated?

We run Lini Imaji Kreasi Ekosistem through 1 models from 1 family: Asset-Based. Every model gets the same audited fundamentals; the fair value of 25.45 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. Lini Imaji Kreasi Ekosistem 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 Lini Imaji Kreasi Ekosistem (FUTR)?

The closing price on Nov 6, 2026 was 105.00 IDR. Our model-based fair value is 25.45 IDR, about 76% lower (overvalued). We carry closing prices from our data provider, not a live tick.

What should I pay attention to with Lini Imaji Kreasi Ekosistem right now?

The price sits above even our optimistic bull case (31.81 IDR). The favourable scenario is already priced in. Weak quality (49/100) and above fair value at the same time, the margin of safety is missing on both counts. 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 (16.80 IDR to 31.81 IDR) leaves room in how you read the outcome.

Key figures of Lini Imaji Kreasi Ekosistem

How large is the market capitalisation of Lini Imaji Kreasi Ekosistem (FUTR)?

The market capitalisation of Lini Imaji Kreasi Ekosistem is 697B IDR (≈ $38.7M). 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 Lini Imaji Kreasi Ekosistem (FUTR)?

The price-to-sales ratio of Lini Imaji Kreasi Ekosistem is 45.0 (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 Lini Imaji Kreasi Ekosistem (FUTR)?

Earnings per share at Lini Imaji Kreasi Ekosistem are −7.59 IDR. Earnings per share over the last twelve months: total profit spread across every single share.

What is the net margin of Lini Imaji Kreasi Ekosistem (FUTR)?

The net margin of Lini Imaji Kreasi Ekosistem is −122% (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 Lini Imaji Kreasi Ekosistem (FUTR)?

The return on equity (ROE) of Lini Imaji Kreasi Ekosistem is −26.0% (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 Lini Imaji Kreasi Ekosistem (FUTR)?

On an EBIT basis the return on assets of Lini Imaji Kreasi Ekosistem is −2.9% (avg 4y). 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 Lini Imaji Kreasi Ekosistem (FUTR)?

The operating margin of Lini Imaji Kreasi Ekosistem is −97.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.

How fast is revenue growing at Lini Imaji Kreasi Ekosistem (FUTR)?

Revenue at Lini Imaji Kreasi Ekosistem is growing −54.3% versus a year earlier (3y avg −10.8%). 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 Lini Imaji Kreasi Ekosistem (FUTR)?

Earnings per share at Lini Imaji Kreasi Ekosistem are growing +116% versus a year earlier. How much earnings per share grew versus a year earlier.

How much free cash flow does Lini Imaji Kreasi Ekosistem (FUTR) generate?

The free cash flow of Lini Imaji Kreasi Ekosistem is −17.8B IDR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.

Free · no account needed

Watch Lini Imaji Kreasi Ekosistem in the live analysis

One click puts Lini Imaji Kreasi Ekosistem on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.