Indosat Tbk (ISAT) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Indosat Tbk stock IDR 3,056, price IDR 1,425, upside +114.4%, quality 52 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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 9, 2026.
How to read this chart
60‑month range 1,056 IDR – 2,740 IDR · fair‑value band 2,139 IDR – 4,111 IDR · the 1,425 IDR price screens below the 3,056 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 9, 2026.
Follow Indosat Tbk in your weekly email
Every Wednesday you see whether Indosat 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 Indosat Ooredoo Hutchison Tbk, together with its subsidiaries, provides digital telecommunication services in Indonesia. It operates through Cellular; MIDI; and Fixed Telecommunications segments.
Show moreShow less
The company offers prepaid and post-paid services, and international and roaming, such as outbound roamers, international call and SMS, and overseas call products. It also provides data communication and IT services; information and telecommunication; and electronic payment and remittance services.
The company offers services under the Ooredoo brand name. The company was founded in 1967 and is headquartered in Jakarta, Indonesia. PT Indosat Ooredoo Hutchison Tbk operates as a subsidiary of Ooredoo Hutchison Asia Pte. Ltd.
Stock analysis
Indosat Tbk (ISAT) currently trades at 1,425 IDR, while our model-based Fair Value estimate is 3,056 IDR, implying the stock looks roughly 53% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 5,118 IDR per share, and 22 of the 26 models we run sit above the 1,425 IDR price.
Bear case: the Asset-Based group reads lowest at 344.07 IDR, and 4 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2,139 IDR (bear) to 4,111 IDR (bull), the price of 1,425 IDR sits below 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 Communication Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Indosat Tbk reported revenue of 56.5T IDR in FY2025 versus 31.4T IDR in FY2021, a compound +15.8%/yr. Reported net income was 5.5T IDR in FY2025, compounding −5.0%/yr from FY2021.
Key figures
Market cap 46.0T IDR (≈ $2.6B) Mid · P/E ratio 6.7 · P/S ratio 0.75 · EPS (TTM) 212.22 IDR · Dividend yield 7.8% · Net margin 11.2% · Return on equity 18.1% · Return on assets (EBIT) 7.8% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 56 out of 100 (low confidence).
What moves the price
The share trades about 48% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 51% fair-value upside, at 114%, ISAT screens cheaper than that median.
Fair Value models
Bear2,139 IDRFair Value 3,056 IDRBull4,111 IDR
Price 1,425 IDR · Upside +114.4%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (86.80 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.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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+1.1%
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.
+6.5%
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.
+15.1%
Start year 2020 (pandemic). Over 10 years: +7.8% a year
Revenue growth 29 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.
+12.5%
’14
’15
’16
’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. 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.
+5.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−2.2%
Dividend (yield on the price)7.8%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−2.2% vs 12.9%, slowing
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.10% → 19%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
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).
−7.7%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+7.5%
Yearly sales growth analysts expect, extended to five years.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about −10.0% a year for the price and +4.8% for the forecasts.
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.Telecom Services · 234 stocks
Beats the industry median on 14/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside+114.4% · Top 25%
Profitability
Return on equity (12 months)18.1% · Top 25%
Return on assets4.6% · Above median
Net margin (12 months)11.2% · Above median
Operating margin (12 months)13.7% · Above median
Growth and dividend
Revenue growth (quarter YoY)7.4% · Above median
Dividend yield (12 months)7.8% · Top 25%
Balance sheet
Debt / equity0.32× · Below median
Valuation Multiplesvs Telecom Services 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). "Indosat Tbk Fair Value". https://www.fairvalue-calculator.com/stock/ISAT
Frequently asked questions
Is Indosat Tbk (ISAT) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 3,056 IDR versus a price of 1,425 IDR, about +114% upside (undervalued).
What is the fair value of ISAT?
Our model-based fair value for Indosat Tbk is 3,056 IDR (as of Nov 9, 2026), built from audited fundamentals. The current price: 1,425 IDR.
What is the quality score of ISAT?
Indosat Tbk 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 Indosat Tbk (ISAT)?
Our model-based price target is the fair value of 3,056 IDR (as of Nov 9, 2026) from 26 valuation models. Cautious scenario 2,139 IDR, optimistic scenario 4,111 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Indosat Tbk stock forecast for 2026?
Our models put fair value at 3,056 IDR, about +114% upside versus a price of 1,425 IDR (undervalued). Cautious scenario 2,139 IDR, optimistic scenario 4,111 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Indosat Tbk (ISAT)?
Indosat Tbk reported trailing-twelve-month revenue of about 61.1T IDR (latest available figure, as of Nov 9, 2026).
Does Indosat Tbk pay a dividend?
Indosat Tbk currently shows a dividend yield of 7.79% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Indosat Tbk (ISAT) and when is the ex-dividend date?
Indosat Tbk pays a dividend of 111.00 IDR per share a year, a dividend yield of 7.8%. The last ex-dividend date was May 18, 2026. A dividend has been paid every year since 2021. The payout ratio is 52.3% of earnings. Free cash flow covers the dividend 2.54 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Indosat Tbk (ISAT)?
For today's price to be fair in a discounted-cash-flow model, Indosat Tbk would have to grow free cash flow by -7.7 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +15.1 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of ISAT use?
Our models discount Indosat Tbk at 12.0 %: a base by market capitalisation (mid), 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 Indosat Tbk that is -7.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has Indosat Tbk (ISAT) delivered so far?
Over the past 5 years revenue at Indosat Tbk grew +15.1 % a year. The price currently implies free-cash-flow growth of -7.7 % 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 Indosat Tbk (ISAT) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Indosat Tbk (-7.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Indosat Tbk (ISAT)?
The free-cash-flow yield on the price is 19.79 %: that much free cash flow Indosat Tbk produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Indosat Tbk (ISAT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Indosat Tbk it is 3,056 IDR per share (as of Nov 9, 2026), against a price of 1,425 IDR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Indosat Tbk stock overvalued or undervalued in 2026?
As of Nov 9, 2026, ISAT trades below its calculated fair value: price 1,425 IDR, fair value 3,056 IDR, a gap of about +114% (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 ISAT?
No. The price is what the market pays today (1,425 IDR); the fair value is what the company's own numbers justify (3,056 IDR). For Indosat Tbk the two are 1,631 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Indosat Tbk worth?
The market values Indosat Tbk at about 46.0T IDR (market capitalisation, as of Nov 9, 2026). Per share that is 1,425 IDR; our models calculate a fair value of 3,056 IDR per share.
What do the bullish and bearish scenarios say about ISAT?
Our models span a range for Indosat Tbk: cautious scenario 2,139 IDR, base 3,056 IDR, optimistic 4,111 IDR per share (as of Nov 9, 2026, price 1,425 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of ISAT?
Indosat Tbk trades at a price-to-earnings ratio of 6.7 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 3,056 IDR is built from several models across several years. Other multiples: PEG 1.0, P/B 1.3, P/S 0.8, EV/EBITDA 2.0.
What is the PEG ratio of ISAT?
The PEG ratio of Indosat Tbk is 1.01 (P/E divided by earnings growth, as of Nov 9, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Indosat Tbk (ISAT)?
Balance-sheet figures for Indosat Tbk (as of Nov 9, 2026): return on equity 18.1%, debt of 0.32 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is ISAT from its 52-week high?
Indosat Tbk trades at 1,425 IDR, about 48% below its 52-week high of 2,740 IDR and 5% above the low of 1,360 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 3,056 IDR is for.
Which stocks are comparable to Indosat Tbk?
From the same area (Communication Services) we also value China Mobile Limited, Verizon Communications Inc, T-Mobile US, Inc, AT&T 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 Indosat Tbk stock attractive at the current price?
The data as of Nov 9, 2026: price 1,425 IDR, calculated fair value 3,056 IDR (+114%), Quality Score 52/100, 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 ISAT calculated?
We run Indosat Tbk through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 3,056 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. Indosat Tbk currently trades 53% 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 Indosat Tbk (ISAT)?
The closing price on Nov 6, 2026 was 1,425 IDR. Our model-based fair value is 3,056 IDR, about +114% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Indosat Tbk right now?
The price is below even our cautious bear case (2,139 IDR). The market is more pessimistic than our downside scenario. 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 quality (52/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (2,139 IDR to 4,111 IDR) leaves room in how you read the outcome.
Key figures of Indosat Tbk
How large is the market capitalisation of Indosat Tbk (ISAT)?
The market capitalisation of Indosat Tbk is 46.0T IDR (≈ $2.6B). 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 Indosat Tbk (ISAT)?
The price-to-sales ratio of Indosat Tbk is 0.75 (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 Indosat Tbk (ISAT)?
Earnings per share at Indosat Tbk are 212.22 IDR (price ÷ EPS = P/E 6.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Indosat Tbk (ISAT)?
The dividend yield of Indosat Tbk is 7.8% (payout 52.3%). 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 Indosat Tbk (ISAT)?
The net margin of Indosat Tbk is 11.2% (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 Indosat Tbk (ISAT)?
The return on equity (ROE) of Indosat Tbk is 18.1% (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 Indosat Tbk (ISAT)?
On an EBIT basis the return on assets of Indosat Tbk is 7.8% (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 Indosat Tbk (ISAT)?
The operating margin of Indosat Tbk is 13.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Indosat Tbk (ISAT)?
Revenue at Indosat Tbk is growing +7.4% versus a year earlier (3y avg +6.5%). 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 Indosat Tbk (ISAT)?
Earnings per share at Indosat Tbk are growing −51.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Indosat Tbk (ISAT) carry?
The net debt of Indosat Tbk is 82.9T IDR (fiscal year 2025, ≈ 9.1 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 Indosat Tbk in the live analysis
One click puts Indosat 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 9, 2026