Cikarang Listrindo Tbk PT (POWR) fair value: what the stock is really worth
As of Nov 5, 2026: fair value (intrinsic value) of Cikarang Listrindo Tbk PT stock IDR 1,115, price IDR 970, upside +14.9%, quality 64 out of 100. Rating: undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
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 1, 2026.
How to read this chart
60‑month range 366.22 IDR – 1,025 IDR · fair‑value band 803.53 IDR – 1,449 IDR · the 970.00 IDR price screens below the 1,115 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 1, 2026.
Follow Cikarang Listrindo Tbk PT in your weekly email
Every Wednesday you see whether Cikarang Listrindo Tbk PT 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 Cikarang Listrindo Tbk engages in the generation, transmission, and distribution of electricity in Indonesia.
Show moreShow less
The company owns and operates gas and coal power plants with a total installed capacity of 1,144 MW and a rooftop solar power of 35.8 MWp; transmission line of 150 kV; and distribution line of 20kV. It also offers public electric vehicle charging station.
It serves light and medium manufacturing, such as automotive, electronic, plastic, food, chemical, consumer goods, heavy, data center, and other industries. PT Cikarang Listrindo Tbk was founded in 1990 and is headquartered in Jakarta, Indonesia.
Stock analysis
Cikarang Listrindo Tbk PT (POWR) currently trades at 970.00 IDR, while our model-based Fair Value estimate is 1,115 IDR, implying the stock looks roughly 13% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 1,378 IDR per share, and 17 of the 24 models we run sit above the 970.00 IDR price.
Bear case: the Asset-Based group reads lowest at 489.47 IDR, and 7 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 803.53 IDR (bear) to 1,449 IDR (bull), the price of 970.00 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 64/100 (solid quality), in the Utilities sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Cikarang Listrindo Tbk PT reported revenue of $547M in FY2025 versus $515M in FY2021, a compound +1.5%/yr. Reported net income was $71.2M in FY2025, compounding −5.8%/yr from FY2021.
Key figures
Market cap 15.4T IDR (≈ $852M) Small · P/E ratio 13.5 · P/S ratio 1.76 · EPS (TTM) 71.82 IDR · Dividend yield 5.6% · Net margin 13.0% · Return on equity 9.9% · Return on assets (EBIT) 9.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 58 out of 100 (low confidence).
What moves the price
The share trades about 5% below its 52-week high and 53% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −48% fair-value upside, at 15%, POWR screens cheaper than that median.
Fair Value models
Bear803.53 IDRFair Value 1,115 IDRBull1,449 IDR
Price 970.00 IDR · Upside +14.9%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (15.01 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.56/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−0.1%
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.
−0.2%
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.
+3.3%
Start year 2020 (pandemic). Over 10 years: +0.0% a year
Revenue growth 19 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.
−34.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘ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.
+0.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−4.8%
Dividend (yield on the price)5.6%
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.−4.8% vs −2.6%, steady
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.27% → 20%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+1.1%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (figures in USD, USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about −1.3% a year for the price.
Compare Cikarang Listrindo Tbk PT 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.Utilities - Independent Power Producers · 77 stocks
Beats the industry median on 13/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside+14.9% · Above median
Profitability
Return on equity (12 months)9.9% · Above median
Return on assets6.0% · Top 25%
Net margin (12 months)12.5% · Above median
Operating margin (12 months)24.3% · Above median
Growth and dividend
Revenue growth (quarter YoY)7.9% · Above median
Dividend yield (12 months)5.6% · Top 25%
Balance sheet
Debt / equity0.48× · Below median
Valuation Multiplesvs Utilities - Independent Power Producers 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.
Is Cikarang Listrindo Tbk PT (POWR) overvalued or undervalued?
As of Nov 1, 2026, our model estimates a fair value of 1,115 IDR versus a price of 970.00 IDR, about +15% upside (undervalued).
What is the fair value of POWR?
Our model-based fair value for Cikarang Listrindo Tbk PT is 1,115 IDR (as of Nov 1, 2026), built from audited fundamentals. The current price: 970.00 IDR.
What is the quality score of POWR?
Cikarang Listrindo Tbk PT has a Quality Score of 64/100. 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 Cikarang Listrindo Tbk PT (POWR)?
Our model-based price target is the fair value of 1,115 IDR (as of Nov 1, 2026) from 24 valuation models. Cautious scenario 803.53 IDR, optimistic scenario 1,449 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Cikarang Listrindo Tbk PT stock forecast for 2026?
Our models put fair value at 1,115 IDR, about +15% upside versus a price of 970.00 IDR (undervalued). Cautious scenario 803.53 IDR, optimistic scenario 1,449 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Cikarang Listrindo Tbk PT (POWR)?
Cikarang Listrindo Tbk PT reported trailing-twelve-month revenue of about $557M (latest available figure, as of Nov 1, 2026).
Does Cikarang Listrindo Tbk PT pay a dividend?
Cikarang Listrindo Tbk PT currently shows a dividend yield of 5.58% relative to its recent price (as of Nov 1, 2026).
What growth is priced into Cikarang Listrindo Tbk PT (POWR)?
For today's price to be fair in a discounted-cash-flow model, Cikarang Listrindo Tbk PT would have to grow free cash flow by +1.1 % 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 +3.3 % per year. As of Nov 1, 2026.
What discount rate (WACC) does the fair value of POWR use?
Our models discount Cikarang Listrindo Tbk PT at 12.0 %: a base by market capitalisation (small), damped by beta 0.07, 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 Cikarang Listrindo Tbk PT that is +1.1 % per year a year over ten years, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has Cikarang Listrindo Tbk PT (POWR) delivered so far?
Over the past 5 years revenue at Cikarang Listrindo Tbk PT grew +3.3 % a year. The price currently implies +1.1 % per year free-cash-flow growth a 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 Cikarang Listrindo Tbk PT (POWR) growing?
The median revenue growth in the sector is +4.2 % a year. That is the yardstick for the growth priced into Cikarang Listrindo Tbk PT (+1.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Cikarang Listrindo Tbk PT (POWR)?
The free-cash-flow yield on the price is 10.66 %: that much free cash flow Cikarang Listrindo Tbk PT 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 Cikarang Listrindo Tbk PT (POWR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cikarang Listrindo Tbk PT it is 1,115 IDR per share (as of Nov 1, 2026), against a price of 970.00 IDR. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Cikarang Listrindo Tbk PT stock overvalued or undervalued in 2026?
As of Nov 1, 2026, POWR trades below its calculated fair value: price 970.00 IDR, fair value 1,115 IDR, a gap of about +15% (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 POWR?
No. The price is what the market pays today (970.00 IDR); the fair value is what the company's own numbers justify (1,115 IDR). For Cikarang Listrindo Tbk PT the two are 144.92 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Cikarang Listrindo Tbk PT worth?
The market values Cikarang Listrindo Tbk PT at about 15.4T IDR (market capitalisation, as of Nov 1, 2026). Per share that is 970.00 IDR; our models calculate a fair value of 1,115 IDR per share.
What do the bullish and bearish scenarios say about POWR?
Our models span a range for Cikarang Listrindo Tbk PT: cautious scenario 803.53 IDR, base 1,115 IDR, optimistic 1,449 IDR per share (as of Nov 1, 2026, price 970.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of POWR?
Cikarang Listrindo Tbk PT trades at a price-to-earnings ratio of 13.5 (as of Nov 1, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1,115 IDR is built from several models across several years. Other multiples: P/B 1.2, P/S 1.5, EV/EBITDA 5.9.
How solid is the balance sheet of Cikarang Listrindo Tbk PT (POWR)?
Balance-sheet figures for Cikarang Listrindo Tbk PT (as of Nov 1, 2026): return on equity 9.9%, debt of 0.48 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is POWR from its 52-week high?
Cikarang Listrindo Tbk PT trades at 970.00 IDR, about 5% below its 52-week high of 1,025 IDR and 53% above the low of 632.23 IDR (as of Nov 5, 2026). Distance from the high says nothing about value: that is what the fair value of 1,115 IDR is for.
Which stocks are comparable to Cikarang Listrindo Tbk PT?
From the same area (Utilities) we also value Constellation Energy Corporation, Vistra Corp, Adani Power Limited, CGN Power Co, 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 Cikarang Listrindo Tbk PT stock attractive at the current price?
The data as of Nov 1, 2026: price 970.00 IDR, calculated fair value 1,115 IDR (+15%), Quality Score 64/100, from 24 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 POWR calculated?
We run Cikarang Listrindo Tbk PT through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 1,115 IDR, 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 15.5% above its aggregate fair value. Cikarang Listrindo Tbk PT currently trades 13% 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 Cikarang Listrindo Tbk PT (POWR)?
The closing price on Nov 5, 2026 was 970.00 IDR. Our model-based fair value is 1,115 IDR, about +15% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cikarang Listrindo Tbk PT right now?
A fairly wide model range (803.53 IDR to 1,449 IDR) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Cikarang Listrindo Tbk PT (POWR) come from?
Earnings per share at Cikarang Listrindo Tbk PT grew −2.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share −0.4 %, EBIT margin −2.3 %, tax rate −2.7 %, residual (interest, one-offs) +3.1 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Cikarang Listrindo Tbk PT
How large is the market capitalisation of Cikarang Listrindo Tbk PT (POWR)?
The market capitalisation of Cikarang Listrindo Tbk PT is 15.4T IDR (≈ $852M). 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 Cikarang Listrindo Tbk PT (POWR)?
The price-to-sales ratio of Cikarang Listrindo Tbk PT is 1.76 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Cikarang Listrindo Tbk PT (POWR)?
Earnings per share at Cikarang Listrindo Tbk PT are 71.82 IDR (price ÷ EPS = P/E 13.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Cikarang Listrindo Tbk PT (POWR)?
The dividend yield of Cikarang Listrindo Tbk PT is 5.6% (payout 75.4%). 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 Cikarang Listrindo Tbk PT (POWR)?
The net margin of Cikarang Listrindo Tbk PT is 13.0% (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 Cikarang Listrindo Tbk PT (POWR)?
The return on equity (ROE) of Cikarang Listrindo Tbk PT is 9.9% (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 Cikarang Listrindo Tbk PT (POWR)?
On an EBIT basis the return on assets of Cikarang Listrindo Tbk PT is 9.5% (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 Cikarang Listrindo Tbk PT (POWR)?
The operating margin of Cikarang Listrindo Tbk PT is 24.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cikarang Listrindo Tbk PT (POWR)?
Revenue at Cikarang Listrindo Tbk PT is growing +7.9% versus a year earlier (3y avg −0.2%). 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 Cikarang Listrindo Tbk PT (POWR)?
Earnings per share at Cikarang Listrindo Tbk PT are growing −13.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Cikarang Listrindo Tbk PT (POWR) carry?
The net debt of Cikarang Listrindo Tbk PT is $171M (fiscal year 2025, ≈ 1.9 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 Cikarang Listrindo Tbk PT in the live analysis
One click puts Cikarang Listrindo Tbk PT on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 1, 2026