Mitra International Resources (MIRA) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Mitra International Resources stock IDR 24, price IDR 18, upside +30.8%, quality 52 out of 100. Rating: undervalued. Calculated from audited financials with 10 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 7, 2026.
How to read this chart
60‑month range 4.00 IDR – 81.00 IDR · fair‑value band 17.09 IDR – 29.27 IDR · the 18.00 IDR price screens below the 23.55 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Mitra International Resources in your weekly email
Every Wednesday you see whether Mitra International Resources 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 Mitra International Resources Tbk, together with its subsidiaries, provides transportation services in Indonesia. The company offers land transportation services with a fleet of mixer trucks; and logistics and warehousing services, including loading and unloading of goods.
Show moreShow less
It also provides flat deck truck bodies, dump trucks, boxes, and wing boxes and others. The company was formerly known as PT Mitra Rajasa and changed its name to PT Mitra International Resources Tbk in October 2009.
PT Mitra International Resources Tbk was incorporated in 1979 and is headquartered in Jakarta Selatan, Indonesia.
Stock analysis
Mitra International Resources (MIRA) currently trades at 18.00 IDR, while our model-based Fair Value estimate is 23.55 IDR, implying the stock looks roughly 24% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 26.55 IDR per share, and 9 of the 10 models we run sit above the 18.00 IDR price.
Bear case: the Multiples group reads lowest at 13.08 IDR, and 1 of the 10 models stay below the price. Data coverage for this calculation is low.
Scenario range: 17.09 IDR (bear) to 29.27 IDR (bull), the price of 18.00 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 52/100 (solid quality), in the Energy sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Mitra International Resources reported revenue of 63.3B IDR in FY2025 versus 85.6B IDR in FY2021, a compound −7.3%/yr. Reported net income was −8.2B IDR in FY2025.
Key figures
Market cap 71.3B IDR (≈ $4.0M) Micro · P/S ratio 1.25 · EPS (TTM) −1.76 IDR · Net margin −11.0% · Return on equity −5.3% · Return on assets (EBIT) −3.4% (5-year average) · Operating margin −10.5% · Revenue (TTM) 63.1B 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 63% below its 52-week high and 13% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at −32% fair-value upside, at 31%, MIRA screens cheaper than that median.
Fair Value models
Bear17.09 IDRFair Value 23.55 IDRBull29.27 IDR
Price 18.00 IDR · Upside +30.8%
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.
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.23/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−4.2%
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.
−9.2%
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.
−6.2%
Start year 2020 (pandemic). Over 10 years: −8.1% a year
Revenue growth 25 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.
−1.3%
’14
’15
’16
’17
’18
’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.
−8.5% (2020) → −6.2% (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
A lot of optimism in the price
The price assumes more growth than 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).
+4.2%
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 +1.5% a year for the price.
Compare Mitra International Resources 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.Oil & Gas Equipment & Services · 166 stocks
Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score52 · Below median
Fair Value upside+30.8% · Top 25%
Profitability
Return on assets−3.5% · Bottom 25%
Net margin (12 months)−11.0% · Bottom 25%
Operating margin (12 months)−10.5% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)19.2% · Above median
Balance sheet
Debt / equity0.12× · Below median
Valuation Multiplesvs Oil & Gas Equipment & Services median · lower = cheaper
P/B0.49× · Cheapest 25%
P/S (12 months)1.13× · Cheaper than median
Price / free cash flow (fiscal year)7.5× · Cheaper than median
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). "Mitra International Resources Fair Value". https://www.fairvalue-calculator.com/stock/MIRA
Frequently asked questions
Is Mitra International Resources (MIRA) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 23.55 IDR versus a price of 18.00 IDR, about +31% upside (undervalued).
What is the fair value of MIRA?
Our model-based fair value for Mitra International Resources is 23.55 IDR (as of Nov 7, 2026), built from audited fundamentals. The current price: 18.00 IDR.
What is the quality score of MIRA?
Mitra International Resources 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 Mitra International Resources (MIRA)?
Our model-based price target is the fair value of 23.55 IDR (as of Nov 7, 2026) from 10 valuation models. Cautious scenario 17.09 IDR, optimistic scenario 29.27 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Mitra International Resources stock forecast for 2026?
Our models put fair value at 23.55 IDR, about +31% upside versus a price of 18.00 IDR (undervalued). Cautious scenario 17.09 IDR, optimistic scenario 29.27 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Mitra International Resources (MIRA)?
Mitra International Resources reported trailing-twelve-month revenue of about 63.1B IDR (latest available figure, as of Nov 7, 2026).
What growth is priced into Mitra International Resources (MIRA)?
For today's price to be fair in a discounted-cash-flow model, Mitra International Resources would have to grow free cash flow by +4.2 % 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 -6.2 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of MIRA use?
Our models discount Mitra International Resources at 12.0 %: a base by market capitalisation (nano), 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 Mitra International Resources that is +4.2 % 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 Mitra International Resources (MIRA) delivered so far?
Over the past 5 years revenue at Mitra International Resources grew -6.2 % a year. The price currently implies free-cash-flow growth of +4.2 % 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 Mitra International Resources (MIRA) growing?
The median revenue growth in the sector is +7.8 % a year. That is the yardstick for the growth priced into Mitra International Resources (+4.2 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Mitra International Resources (MIRA)?
The free-cash-flow yield on the price is 13.36 %: that much free cash flow Mitra International Resources 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 Mitra International Resources (MIRA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Mitra International Resources it is 23.55 IDR per share (as of Nov 7, 2026), against a price of 18.00 IDR. It is the blended result of 10 valuation models in 4 families (DCF Models, Multiples, Asset-Based, Growth DCF).
Is Mitra International Resources stock overvalued or undervalued in 2026?
As of Nov 7, 2026, MIRA trades below its calculated fair value: price 18.00 IDR, fair value 23.55 IDR, a gap of about +31% (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 MIRA?
No. The price is what the market pays today (18.00 IDR); the fair value is what the company's own numbers justify (23.55 IDR). For Mitra International Resources the two are 5.55 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Mitra International Resources worth?
The market values Mitra International Resources at about 71.3B IDR (market capitalisation, as of Nov 7, 2026). Per share that is 18.00 IDR; our models calculate a fair value of 23.55 IDR per share.
What do the bullish and bearish scenarios say about MIRA?
Our models span a range for Mitra International Resources: cautious scenario 17.09 IDR, base 23.55 IDR, optimistic 29.27 IDR per share (as of Nov 7, 2026, price 18.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Mitra International Resources (MIRA)?
Balance-sheet figures for Mitra International Resources (as of Nov 7, 2026): return on equity −5.3%, debt of 0.12 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is MIRA from its 52-week high?
Mitra International Resources trades at 18.00 IDR, about 63% below its 52-week high of 49.00 IDR and 13% above the low of 16.00 IDR (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 23.55 IDR is for.
Which stocks are comparable to Mitra International Resources?
From the same area (Energy) we also value SLB N.V, Baker Hughes Company, Tenaris S.A, Halliburton Company, 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 Mitra International Resources stock attractive at the current price?
The data as of Nov 7, 2026: price 18.00 IDR, calculated fair value 23.55 IDR (+31%), Quality Score 52/100, from 10 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 MIRA calculated?
We run Mitra International Resources through 10 models from 4 families: DCF Models, Multiples, Asset-Based, Growth DCF. Every model gets the same audited fundamentals; the fair value of 23.55 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. Mitra International Resources currently trades 24% 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 Mitra International Resources (MIRA)?
The closing price on Nov 9, 2026 was 18.00 IDR. Our model-based fair value is 23.55 IDR, about +31% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Mitra International Resources right now?
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.
Key figures of Mitra International Resources
How large is the market capitalisation of Mitra International Resources (MIRA)?
The market capitalisation of Mitra International Resources is 71.3B IDR (≈ $4.0M). 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 Mitra International Resources (MIRA)?
The price-to-sales ratio of Mitra International Resources is 1.25 (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 Mitra International Resources (MIRA)?
Earnings per share at Mitra International Resources are −1.76 IDR. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Mitra International Resources (MIRA)?
The net margin of Mitra International Resources is −11.0% (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 Mitra International Resources (MIRA)?
The return on equity (ROE) of Mitra International Resources is −5.3% (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 Mitra International Resources (MIRA)?
On an EBIT basis the return on assets of Mitra International Resources is −3.4% (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 Mitra International Resources (MIRA)?
The operating margin of Mitra International Resources is −10.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Mitra International Resources (MIRA)?
Revenue at Mitra International Resources is growing +19.2% versus a year earlier (3y avg −9.2%). 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 Mitra International Resources (MIRA)?
Earnings per share at Mitra International Resources are growing −53.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Mitra International Resources (MIRA) carry?
The net debt of Mitra International Resources is 39.8B IDR (fiscal year 2025, ≈ 4.2 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 Mitra International Resources in the live analysis
One click puts Mitra International Resources on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026