EN DE
STOCK COMPARISON

Intermedia Capital Tbk vs Nexstar Broadcasting Group: Fair Value & Quality

Both stocks run through our valuation models. Here is how Intermedia Capital Tbk (MDIA) and Nexstar Broadcasting Group (NXST) compare, as of Aug 10, 2026.

As of Aug 10, 2026, Fair Value Calculator sees Nexstar Broadcasting Group as the less overvalued of the two: Intermedia Capital Tbk trades at IDR 244 versus a fair value of IDR 15 (-94%), while Nexstar Broadcasting Group trades at $194 versus $78.52 (-59%).
Intermedia Capital Tbk
MDIA.JK · IDR · Communication Services
-94%
upside to fair value
overvalued
PriceIDR 244
Fair ValueIDR 15
Quality55/100
Nexstar Broadcasting Group
NXST · USD · Communication Services
-59%
upside to fair value
overvalued
Price$194
Fair Value$78.52
Quality53/100

Head-to-head numbers

Green value = the better side for that row (for valuation multiples: lower = cheaper).

Intermedia Capital TbkNexstar Broadcasting Group
Valuation
985.7×P/E (TTM)39.3×
4.67×P/S (TTM)1.11×
2.92×P/B2.74×
23.7×EV/EBITDA8.0×
PEG0.17×
Dividend yield4.1%
Dividend per share$7.44
Profitability
0%Net margin3%
10%Operating margin22%
0%Return on equity7%
1%Return on assets4%
Growth
-15%Revenue growth (YoY)13%
-21.8%Avg. growth/yr (3Y)-1.7%
-13.9%Avg. growth/yr (5Y)1.9%
Balance & size
0.53×Debt / equity3.02×
$271MMarket cap$6B
weakGrowth qualityweak

Nexstar Broadcasting Group leads: 1 to 11 metric wins.

Dash = not meaningfully computable, for example with negative equity.

Quality in detail

The quality score, broken down into the same factor families as on the stock page, 0 to 100 per family.

Intermedia Capital Tbkof which business quality 52 · market factors 71 Nexstar Broadcasting Groupof which business quality 50 · market factors 45
ProfitabilityMargins and returns on capital today
7
26
Quality GrowthAre margins and returns improving?
64
8
CashflowEarnings quality: real cash, not paper profit
73
78
Fin. StrengthBalance sheet, leverage, solvency risk
24
13
InvestmentDisciplined investing over empire-building
100
98
Low VolatilityCalm price path (market factor)
1
62
MomentumPrice trend over the last 3–12 months (market factor)
100
37
52W MomentumDistance to the 52-week high (market factor)
100
41
Net IssuanceBuybacks instead of dilution
82
100

What the models say

The median fair value (base case) per model family, each in the currency of its trading venue. Green = above the current price, red = below.

Intermedia Capital Tbk

DCF ModelsIDR 25
Earnings-BasedIDR 21
MultiplesIDR 38
Asset-BasedIDR 16
Growth DCFIDR 23
Economic ProfitIDR 21

13 of 13 models see the stock below the current price.

Nexstar Broadcasting Group

DCF Models$324
Earnings-Based$64.47
Dividend Discount$90.27
Multiples$126
Asset-Based$45.28
Growth DCF$367
Economic Profit$67.17
Growth Earnings$84.74

16 of 26 models see the stock below the current price.

Scenario ranges

From our cautious bear case to the optimistic bull case. The white tick is the current price: left of fair value means room to run.

Intermedia Capital Tbk
Bear IDR 12Fair Value IDR 15Bull IDR 18
IDR 244 = current price (white tick)
Nexstar Broadcasting Group
Bear $58.89Fair Value $78.52Bull $98.15
$194 = current price (white tick)

Compare two other stocks

Tap a field and type again, ticker or company name.

Free, no sign-up

Ranked within their sector

Where each stock sits within its sector peer group. Band = middle 50% of peers, tick = median, dot = this stock.

Intermedia Capital Tbk · Communication Services

Quality score55 · above median
Fair value upside-94% · bottom 25%

Nexstar Broadcasting Group · Communication Services

Quality score53 · below median
Fair value upside-59% · bottom 25%

Bottom line

As of Aug 10, 2026, Fair Value Calculator sees Nexstar Broadcasting Group as the less overvalued of the two: Intermedia Capital Tbk trades at IDR 244 versus a fair value of IDR 15 (-94%), while Nexstar Broadcasting Group trades at $194 versus $78.52 (-59%).

Intermedia Capital Tbk has the higher quality score (55/100).

See the full analysis →

More comparisons

Popular match-ups from the same sectors, all with fair value and quality score.

Free · Top-25 report

See the undervalued quality stocks every month

Just your email for the monthly Top-25 report of the most undervalued quality stocks, with fair value, quality and price target. Plus 14 days of Pro to try, no card.

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click. Not financial advice.

A model-based valuation snapshot from 21 models. Values change with price and fundamentals; the date shown above applies.