EN DE
Watch PT Merry Riana Edukasi Tbk for free: we tell you when fair value or trend changes.
Data-driven stock valuation

PT Merry Riana Edukasi Tbk (MERI) fair value: what the stock is really worth

As of Nov 6, 2026: fair value (intrinsic value) of PT Merry Riana Edukasi Tbk stock IDR 85, price IDR 79, upside +7.8%, quality 65 out of 100. Rating: fairly valued. Calculated from audited financials with 20 of our 26 valuation models and 37 quality factors, updated daily.

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

Consumer Defensive ID

PM PT Merry Riana Edukasi Tbk logo Thin data Nov 8, 2026

PT Merry Riana Edukasi Tbk

MERI · JK
Fairly valued, in a downtrend

The stock costs about what our calculation considers fair.

Quality 65/100
Ranks above peers (6/10)
Revenue last quarter +20% vs. a year ago.
Fair value 85.16 IDR · Fairly valued
Thin margins · 7.6% net margin (TTM)
Moderate moat 47/100 · thin data
Weak Growth (revenue YoY +1.6 %/yr in IDR)
Thin data
⚠ Small free float
Watch PT Merry Riana Edukasi Tbk 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

565.00 IDR 78.00 IDR Fair Value 85.16 IDR Jul 2025 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.

How to read this chart

16‑month range 78.00 IDR – 565.00 IDR · fair‑value band 72.49 IDR – 109.47 IDR · the 79.00 IDR price screens below the 85.16 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.

Follow PT Merry Riana Edukasi Tbk in your weekly email

Every Wednesday you see whether PT Merry Riana Edukasi 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.

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

Company profile

PT Merry Riana Edukasi Tbk operates educational institution and self-development centre for Kids and Teens in Indonesia. The company offers training programs, such as Merry Riana Learning Center, Merry Riana Events, Merry Riana Digital Learning, and seminar/workshop training programs.

Show moreShow less

It also provides regular, event-based, and online training programs, as well as offers educational services. The company was founded in 2014 and is headquartered in Jakarta Barat, Indonesia. PT Merry Riana Edukasi Tbk operates as a subsidiary of PT Merry Riana Indonesia.

Stock analysis

PT Merry Riana Edukasi Tbk (MERI) currently trades at 79.00 IDR, while our model-based Fair Value estimate is 85.16 IDR, so the stock looks roughly fairly valued today (gap 7.2%).

Show more

Valuation

Bull case: the Multiples group reads highest at a median of 93.38 IDR per share, and 13 of the 20 models we run sit above the 79.00 IDR price.

Bear case: the Asset-Based group reads lowest at 33.70 IDR, and 7 of the 20 models stay below the price. Data coverage for this calculation is low.

Scenario range: 72.49 IDR (bear) to 109.47 IDR (bull), the price of 79.00 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 65/100 (solid quality), in the Consumer Defensive sector.

Weak Growth: Revenue growth is weak, negative or inconsistent.

PT Merry Riana Edukasi Tbk reported revenue of 36.4B IDR in FY2025 versus 27.5B IDR in FY2023, a compound +15.0%/yr. Reported net income was 4.4B IDR in FY2025, compounding −28.9%/yr from FY2023.

Key figures

Market cap 81.8B IDR (≈ $4.5M) Micro · P/S ratio 2.23 · Net margin 7.6% · Return on equity 11.2% · Return on assets (EBIT) 31.8% (3-year average) · Operating margin 6.7% · Revenue (TTM) 38.1B IDR · Revenue growth (YoY) +20.3%.

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 63% below its 52-week high and 1% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Consumer Defensive peers we cover trades at 31% fair-value upside, at 8%, MERI screens richer than that median.

Fair Value models

Bear 72.49 IDR Fair Value 85.16 IDR Bull 109.47 IDR
Price 79.00 IDR · Upside +7.8%
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
FCF DCF 73.53 IDR 87.25 IDR 105.29 IDR 72
Growth DCF 73.49 IDR 85.15 IDR 99.42 IDR 69
EPV 72.49 IDR 76.20 IDR 79.24 IDR 68
All 20 models by family
DCF Models
FCF DCF 73.53 IDR 87.25 IDR 105.29 IDR 72
5Y Revenue Exit 72.02 IDR 88.47 IDR 109.47 IDR 64
5Y P/E Exit 91.86 IDR 126.29 IDR 163.12 IDR 62
10Y Revenue Exit 71.56 IDR 85.60 IDR 104.54 IDR 59
10Y P/E Exit 83.44 IDR 108.82 IDR 141.00 IDR 56
Earnings-Based
Graham-Dodd 28.86 IDR 98.94 IDR 132.80 IDR 58
Lynch FV 22.79 IDR 32.56 IDR 42.32 IDR 55
PEG = 1.0 22.79 IDR 32.56 IDR 42.32 IDR 52
EPV 72.49 IDR 76.20 IDR 79.24 IDR 68
Multiples
P/E Multiple 70.04 IDR 93.38 IDR 116.73 IDR 63
P/S Multiple 31.63 IDR 42.17 IDR 52.71 IDR 58
P/B Multiple 126.34 IDR 168.45 IDR 210.56 IDR 55
EV/EBIT 110.96 IDR 133.64 IDR 156.32 IDR 63
EV/Revenue 72.42 IDR 85.07 IDR 97.73 IDR 52
Asset-Based
NCAV (Graham) 22.24 IDR 33.70 IDR 42.12 IDR 52
Growth DCF
Growth DCF 73.49 IDR 85.15 IDR 99.42 IDR 69
Rev-Margin DCF 72.02 IDR 88.58 IDR 108.16 IDR 64
Economic Profit
Residual Income 34.14 IDR 36.41 IDR 41.33 IDR 64
ROIC Compounder 72.49 IDR 76.20 IDR 79.24 IDR 64
Growth Earnings
Growth-Adj P/E 59.61 IDR 85.16 IDR 110.71 IDR 61

Open the full fair value analysis →

Quality Score breakdown

Overall quality 65/100

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

Profitability 54
How much profit the company makes from its sales and capital
Quality Growth 19
Are margins and returns getting better?
Cashflow 55
Do the profits arrive as real cash?
Financial strength 100
Debt, balance sheet and risk of trouble
Investment 66
Does it invest with discipline instead of growing at any price?
Low Volatility 0
How calm the share price moves, does not count
Price momentum 3
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 100
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. 40/100
Revenue growth is weak, negative or inconsistent.
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: only 3 usable fiscal years, at least 4 required
not computed

Watch MERI, get fair value alerts →

Compare PT Merry Riana Edukasi 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.Education & Training Services · 108 stocks

Beats the industry median on 6/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score 65 · Above median
Fair Value upside +7.8% · Below median
Profitability
Return on equity (12 months) 11.2% · Above median
Return on assets 7.8% · Above median
Net margin (12 months) 7.6% · Above median
Operating margin (12 months) 6.7% · Below median
Growth and dividend
Revenue growth (quarter YoY) 20.3% · Top 25%

Valuation Multiplesvs Education & Training Services median · lower = cheaper

P/B 1.88× · Cheaper than median
P/S (12 months) 2.15× · Pricier than median
EV/EBITDA 7.8× · Pricier than median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)44 · sector 47
FUTURE (revenue growth)100 · sector 21
PAST (return on equity)45 · sector 28
HEALTH (low debt)0 · sector 95
DIVIDEND (yield)0 · sector 58

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 Education & Training Services stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Stride, Inc LRN $75.00 $171.72 +129% vs MERI
New Oriental Education & Technology Group 9901 HK$42.46 HK$64.52 +52% vs MERI
Perdoceo Education Corporation PRDO $26.88 $40.81 +52% vs MERI
Covista Inc CVSA $110.32 $152.79 +39% vs MERI
Grand Canyon Education, Inc LOPE $117.69 $154.63 +31% vs MERI
Laureate Education, Inc LAUR $33.59 $42.74 +27% vs MERI
East Buy Holding 1797 HK$30.60 HK$33.66 +10% vs MERI
Youdao, Inc DAO $19.71 $18.57 −6% vs MERI
McGraw Hill, Inc MH $10.86 $8.95 −18% vs MERI
Physicswallah Limited PWL ₹130.00 ₹33.55 −74% vs MERI

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 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 CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/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.

PT Merry Riana Edukasi Tbk: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "PT Merry Riana Edukasi Tbk Fair Value". https://www.fairvalue-calculator.com/stock/MERI

Frequently asked questions

Is PT Merry Riana Edukasi Tbk (MERI) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 85.16 IDR versus a price of 79.00 IDR, about +8% upside (fairly valued).
What is the fair value of MERI?
Our model-based fair value for PT Merry Riana Edukasi Tbk is 85.16 IDR (as of Nov 8, 2026), built from audited fundamentals. The current price: 79.00 IDR.
What is the quality score of MERI?
PT Merry Riana Edukasi Tbk has a Quality Score of 65/100. 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 Merry Riana Edukasi Tbk (MERI)?
Our model-based price target is the fair value of 85.16 IDR (as of Nov 8, 2026) from 20 valuation models. Cautious scenario 72.49 IDR, optimistic scenario 109.47 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Merry Riana Edukasi Tbk stock forecast for 2026?
Our models put fair value at 85.16 IDR, about +8% upside versus a price of 79.00 IDR (fairly valued). Cautious scenario 72.49 IDR, optimistic scenario 109.47 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Merry Riana Edukasi Tbk (MERI)?
PT Merry Riana Edukasi Tbk reported trailing-twelve-month revenue of about 38.1B IDR (latest available figure, as of Nov 8, 2026).
What is the intrinsic value of PT Merry Riana Edukasi Tbk (MERI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Merry Riana Edukasi Tbk it is 85.16 IDR per share (as of Nov 8, 2026), against a price of 79.00 IDR. It is the blended result of 20 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is PT Merry Riana Edukasi Tbk stock overvalued or undervalued in 2026?
As of Nov 8, 2026, MERI trades below its calculated fair value: price 79.00 IDR, fair value 85.16 IDR, a gap of about +8% (fairly valued). 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 MERI?
No. The price is what the market pays today (79.00 IDR); the fair value is what the company's own numbers justify (85.16 IDR). For PT Merry Riana Edukasi Tbk the two are 6.16 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Merry Riana Edukasi Tbk worth?
The market values PT Merry Riana Edukasi Tbk at about 81.8B IDR (market capitalisation, as of Nov 8, 2026). Per share that is 79.00 IDR; our models calculate a fair value of 85.16 IDR per share.
What do the bullish and bearish scenarios say about MERI?
Our models span a range for PT Merry Riana Edukasi Tbk: cautious scenario 72.49 IDR, base 85.16 IDR, optimistic 109.47 IDR per share (as of Nov 8, 2026, price 79.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Merry Riana Edukasi Tbk (MERI)?
Balance-sheet figures for PT Merry Riana Edukasi Tbk (as of Nov 8, 2026): return on equity 11.2%. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is MERI from its 52-week high?
PT Merry Riana Edukasi Tbk trades at 79.00 IDR, about 63% below its 52-week high of 216.00 IDR and 1% above the low of 78.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 85.16 IDR is for.
Which stocks are comparable to PT Merry Riana Edukasi Tbk?
From the same area (Consumer Defensive) we also value New Oriental Education & Technology Group, Laureate Education, Inc, Covista Inc, Physicswallah Limited, 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 Merry Riana Edukasi Tbk stock attractive at the current price?
The data as of Nov 8, 2026: price 79.00 IDR, calculated fair value 85.16 IDR (+8%), Quality Score 65/100, from 20 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 MERI calculated?
We run PT Merry Riana Edukasi Tbk through 20 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 85.16 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 Merry Riana Edukasi Tbk currently trades 7% 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 PT Merry Riana Edukasi Tbk (MERI)?
The closing price on Nov 6, 2026 was 79.00 IDR. Our model-based fair value is 85.16 IDR, about +8% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Merry Riana Edukasi Tbk right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of PT Merry Riana Edukasi Tbk

How large is the market capitalisation of PT Merry Riana Edukasi Tbk (MERI)?
The market capitalisation of PT Merry Riana Edukasi Tbk is 81.8B IDR (≈ $4.5M). 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 Merry Riana Edukasi Tbk (MERI)?
The price-to-sales ratio of PT Merry Riana Edukasi Tbk is 2.23 (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 Merry Riana Edukasi Tbk (MERI)?
The net margin of PT Merry Riana Edukasi Tbk is 7.6% (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 Merry Riana Edukasi Tbk (MERI)?
The return on equity (ROE) of PT Merry Riana Edukasi Tbk is 11.2% (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 Merry Riana Edukasi Tbk (MERI)?
On an EBIT basis the return on assets of PT Merry Riana Edukasi Tbk is 31.8% (avg 3y). 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 Merry Riana Edukasi Tbk (MERI)?
The operating margin of PT Merry Riana Edukasi Tbk is 6.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Merry Riana Edukasi Tbk (MERI)?
Revenue at PT Merry Riana Edukasi Tbk is growing +20.3% versus a year earlier. 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 Merry Riana Edukasi Tbk (MERI)?
Earnings per share at PT Merry Riana Edukasi Tbk are growing −79.4% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed

Watch PT Merry Riana Edukasi Tbk in the live analysis

One click puts PT Merry Riana Edukasi Tbk 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.