EN DE

AMOR Fair Value & Analysis

Financial Services · ID · Market cap 759B IDR

A AMOR AMOR · JK
Price358.00 IDR
Fair Value179.54 IDR
Upside-49.9%
Quality78/100
Watch AMOR for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 23.7% net margin
Low debt · generates free cash flow
9.16% dividend yield
Ranks above peers (11/14)
Wide moat 84/100
Evidence: High Range 134.66 IDR – 224.43 IDR Share as image

Fair value as of: Jul 18, 2026

From 10 valuation models · updated 23 days ago

Fair value updated Jul 18, 2026, revised from 178.63 IDR to 179.54 IDR (+0.5%) since Jun 26, 2026. Share price +10.5% over the past month.

A strong business, but screening 50% overvalued on our models.

What matters now

  • A high-quality business (quality 78/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case (224.43 IDR). The favourable scenario is already priced in.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1,698 IDR 292.00 IDR Fair Value 179.54 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 292.00 IDR – 1,698 IDR · fair‑value band 134.66 IDR – 224.43 IDR · the 358.00 IDR price screens above the 179.54 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

AMOR (AMOR) currently trades at 358.00 IDR, while our model-based Fair Value estimate is 179.54 IDR, implying the stock looks roughly 49.9% overvalued today. The Quality Score stands at 78/100 (high quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, AMOR generated revenue of 312B IDR at a net margin of 23.7%. Revenue grew 80.9% year over year. It earns a return on equity of 27.9%. The balance sheet holds a net cash position of 169B IDR. Fundamentals as of Jul 18, 2026

Our scenario range runs from 134.66 IDR (bear case) to 224.43 IDR (bull case); at 358.00 IDR, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 31% below its 52-week high and 24% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -12% fair-value upside, at -50%, AMOR screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
Growth DCF 406.18 IDR 534.15 IDR 761.88 IDR 80
Residual Income 228.89 IDR 310.43 IDR 1,859 IDR 76
Rev-Margin DCF 294.32 IDR 381.02 IDR 489.28 IDR 74
All 10 models by family
DCF Models
Owner Earnings 442.14 IDR 594.77 IDR 888.50 IDR 31
5Y P/E Exit 369.31 IDR 503.90 IDR 664.95 IDR 38
10Y P/E Exit 374.73 IDR 469.50 IDR 559.45 IDR 35
Earnings-Based
Graham-Dodd 224.30 IDR 274.14 IDR 308.41 IDR 54
Multiples
P/E Multiple 321.60 IDR 428.80 IDR 536.00 IDR 63
P/B Multiple 134.66 IDR 179.54 IDR 224.43 IDR 55
Asset-Based
NCAV (Graham) 64.12 IDR 85.92 IDR 128.25 IDR 50
Growth DCF
Growth DCF 406.18 IDR 534.15 IDR 761.88 IDR 80
Rev-Margin DCF 294.32 IDR 381.02 IDR 489.28 IDR 74
Economic Profit
Residual Income 228.89 IDR 310.43 IDR 1,859 IDR 76

Widest divergence: DCF Models (503.90 IDR) versus Asset-Based (85.92 IDR). Highest evidence: Growth DCF (80).

Notify me when AMOR reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 312B IDR
Revenue growth (YoY) +80.9%
Net margin 23.7%
Return on equity 27.9%
Free cash flow 66.2B IDR FY2024
P/E ratio 10.2
More key figures
Operating margin 24.0%
EPS (TTM) 34.01 IDR
Dividend yield 9.2%
EPS growth (YoY) +24.0%
Net cash 169B IDR FY2024

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 78/100

Of which business quality 75 · Market factors (momentum, volatility) 44

Profitability 76
Margins and returns on capital today
Quality Growth 7
Are margins and returns improving?
Cashflow 78
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 30
Price trend over the last 3–12 months (market factor)
52W Momentum 20
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

PT Ashmore Asset Management Indonesia Tbk s an investment management company. The firm was founded in 2010 and is headquartered in Jakarta Utara, Jakarta Raya, Indonesia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2020 – FY2024 · reported fiscal years

AMOR reported revenue of 267B IDR in FY2024 versus 335B IDR in FY2020, a compound −5.6%/yr. Reported net income was 72.4B IDR in FY2024, compounding −7.7%/yr from FY2020.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2024)
267B IDR
Latest YoY
−17.8%
Avg. growth/yr (3Y) 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.
−12.2%
Avg. growth/yr (5Y) 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.
−0.9%
Avg. growth/yr (8Y) 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.
+7.1%
Revenue −5.6%/yr
FY20 335B IDR
FY21 394B IDR
FY22 325B IDR
FY23 324B IDR
FY24 267B IDR
Net income −7.7%/yr
FY20 99.6B IDR
FY21 118B IDR
FY22 92.6B IDR
FY23 105B IDR
FY24 72.4B IDR

AMOR screens 50% overvalued. Compare with Fondul Proprietatea SA →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "AMOR Fair Value". https://www.fairvalue-calculator.com/stock/AMOR

Peer Group

Asset Management · 971 stocks

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.

Quality Score 78 · Top 25%
Fair Value upside −50% · Below median
Return on equity (TTM) 28% · Top 25%
Return on assets 14% · Top 25%
Net margin (TTM) 24% · Above median
Operating margin (TTM) 24% · Below median
Revenue growth 81% · Top 25%
Dividend yield (TTM) 9.2% · Top 25%

Valuation Multiples vs Asset Management median · lower = cheaper

P/E (TTM) 10.2× · Cheaper than median
P/B 2.70× · Pricier than 75% of peers
P/S (TTM) 2.44× · Cheaper than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 7.4× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 37
FUTURE 100 · sector 6
PAST 100 · sector 26
HEALTH 100 · sector 95
DIVIDEND 100 · sector 69

VALUE 0: the price sits above our fair-value range.

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Asset Management stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Fondul Proprietatea SA FP $0.0420 $0.0800 +90%
BlackRock, Inc BLK $1,136 $465.75 -59%
Blackstone Inc BX $124.56 $16.35 -87%
Investor AB INVEB kr 423.70 kr 847.40 +100%
Brookfield Corporation BN C$62.45 C$10.12 -84%
KKR & Co KKR $100.94 $44.88 -56%
AB Industrivärden INDUA kr 532.50 kr 1,065 +100%
Jio Financial Services Limited JIOFIN ₹242.98 ₹40.19 -83%
Hedef Holding HEDEF 267.25 TRY 320.98 TRY +20%
Bajaj Holdings BAJAJHLDNG ₹10,398 ₹9,202 -12%

Compare AMOR with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is AMOR overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 179.54 IDR versus a price of 358.00 IDR, about −50% (overvalued).
What is the fair value of AMOR?
Our model-based fair value for AMOR is 179.54 IDR (as of Jul 18, 2026), built from audited fundamentals. The current price is 358.00 IDR.
What is the quality score of AMOR?
AMOR has a Quality Score of 78/100. 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 revenue of AMOR?
AMOR reported trailing-twelve-month revenue of about 312B IDR (latest available figure, as of Jul 18, 2026).
What is the net profit margin of AMOR?
The net profit margin of AMOR is about 23.7%, meaning it keeps roughly 23.7% of revenue as net income. Based on the latest reported figures.
Does AMOR pay a dividend?
AMOR currently shows a dividend yield of about 10.16% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track AMOR and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.