EN DE

PT Era Media Sejahtera Tbk (DOOH) Fair Value & Analysis

Communication Services · ID · Market cap 960B IDR

PE PT Era Media Sejahtera Tbk DOOH · JK
Price256.00 IDR
Fair Value74.13 IDR
Upside-71.0%
Quality60/100
Watch PT Era Media Sejahtera Tbk for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 12.0% net margin
generates free cash flow
Mixed vs. peers (5/12)
Narrow moat 40/100
Evidence: High Range 45.30 IDR – 89.24 IDR Share as image

Fair value as of: Jul 16, 2026

From 23 valuation models · updated 26 days ago

Share price +124.6% over the past month.

A solid business, but screening 71% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (89.24 IDR). The favourable scenario is already priced in.
  • Solid but not exceptional quality (60/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (45.30 IDR to 89.24 IDR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

360.00 IDR 50.00 IDR Fair Value 74.13 IDR May 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

39‑month range 50.00 IDR – 360.00 IDR · fair‑value band 45.30 IDR – 89.24 IDR · the 256.00 IDR price screens above the 74.13 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

PT Era Media Sejahtera Tbk (DOOH) currently trades at 256.00 IDR, while our model-based Fair Value estimate is 74.13 IDR, implying the stock looks roughly 71.0% overvalued today. The Quality Score stands at 60/100 (solid quality), in the Communication 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, PT Era Media Sejahtera Tbk generated revenue of 215B IDR at a net margin of 12.0%. Revenue declined 0.2% year over year. It earns a return on equity of 8.6%. The balance sheet holds a net cash position of 91.2B IDR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 45.30 IDR (bear case) to 89.24 IDR (bull case); at 256.00 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 29% below its 52-week high and 201% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -1% fair-value upside, at -71%, DOOH 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 23.84 IDR 30.52 IDR 41.73 IDR 72
Growth-Adj P/E 81.15 IDR 115.92 IDR 150.70 IDR 68
Rev-Margin DCF 48.58 IDR 79.82 IDR 144.68 IDR 67
All 23 models by family
DCF Models
FCF DCF 24.22 IDR 28.22 IDR 41.30 IDR 38
5Y Revenue Exit 45.30 IDR 72.11 IDR 128.76 IDR 39
5Y EBITDA Exit 63.11 IDR 108.13 IDR 196.80 IDR 41
5Y P/E Exit 51.20 IDR 101.79 IDR 172.32 IDR 38
10Y Revenue Exit 38.62 IDR 79.36 IDR 110.20 IDR 36
10Y EBITDA Exit 53.40 IDR 118.61 IDR 239.20 IDR 37
10Y P/E Exit 44.51 IDR 92.36 IDR 174.80 IDR 35
Earnings-Based
Graham-Dodd 16.97 IDR 118.32 IDR 166.05 IDR 54
Lynch FV 61.13 IDR 87.33 IDR 113.53 IDR 50
PEG = 1.0 61.13 IDR 87.33 IDR 113.53 IDR 46
EPV 42.66 IDR 47.07 IDR 50.99 IDR 59
Multiples
P/E Multiple 41.17 IDR 54.89 IDR 68.62 IDR 63
P/S Multiple 31.81 IDR 42.42 IDR 53.02 IDR 58
P/B Multiple 31.81 IDR 42.42 IDR 53.02 IDR 55
EV/EBIT 58.96 IDR 72.72 IDR 86.48 IDR 53
EV/EBITDA 74.27 IDR 93.13 IDR 111.99 IDR 54
EV/Revenue 48.98 IDR 62.40 IDR 75.81 IDR 43
Asset-Based
NCAV (Graham) 15.58 IDR 20.87 IDR 31.16 IDR 50
Growth DCF
Growth DCF 23.84 IDR 30.52 IDR 41.73 IDR 72
Rev-Margin DCF 48.58 IDR 79.82 IDR 144.68 IDR 67
Economic Profit
Residual Income 26.37 IDR 28.46 IDR 35.82 IDR 61
ROIC Compounder 53.01 IDR 74.13 IDR 89.24 IDR 67
Growth Earnings
Growth-Adj P/E 81.15 IDR 115.92 IDR 150.70 IDR 68

Widest divergence: Growth Earnings (115.92 IDR) versus Asset-Based (20.87 IDR). Highest evidence: Growth DCF (72).

Notify me when DOOH reaches fair value

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

Key figures & financial health

Revenue (TTM) 215B IDR
Revenue growth (YoY) -0.2%
Net margin 12.0%
Return on equity 8.6%
Free cash flow 2.8B IDR FY2025
P/E ratio 37.1
More key figures
Operating margin -19.6%
EPS (TTM) 3.34 IDR
EPS growth (YoY) +535%
Net cash 91.2B IDR FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 60/100

Of which business quality 65 · Market factors (momentum, volatility) 60

Profitability 42
Margins and returns on capital today
Quality Growth 96
Are margins and returns improving?
Cashflow 55
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 58
Price trend over the last 3–12 months (market factor)
52W Momentum 75
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 Era Media Sejahtera Tbk operates as an advertising media company in Indonesia. It operates through Advertising, Consulting, and Media Content segments.

Full company description

PT Era Media Sejahtera Tbk operates as an advertising media company in Indonesia. It operates through Advertising, Consulting, and Media Content segments. The company provides out of home advertising on billboards, videotrons, digital totems, and LED pylons; and digital out-of-home advertising, which displays advertisements in public places, including highways, train stations, airports, shopping centers, and office buildings through digital screens or LED displays. It offers mobile app ads that display digital ads on mobile devices, such as smartphones or tablets; and consulting, brand activation, gathering, and exhibition services. The company was founded in 2021 and is based in Jakarta Selatan, Indonesia. PT Era Media Sejahtera Tbk is a subsidiary of Pt Prambanan Investasi Sukses.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Era Media Sejahtera Tbk reported revenue of 215B IDR in FY2025 versus 27.0B IDR in FY2021, a compound +67.9%/yr. Reported net income was 19.3B IDR in FY2025, compounding +73.7%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
215B IDR
Latest YoY
+39.8%
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.
+73.3%
Revenue +67.9%/yr
FY21 27.0B IDR
FY22 41.3B IDR
FY23 173B IDR
FY24 154B IDR
FY25 215B IDR
Net income +73.7%/yr
FY21 2.1B IDR
FY22 383M IDR
FY23 428M IDR
FY24 1.8B IDR
FY25 19.3B IDR

DOOH screens 71% overvalued. Compare with AppLovin Corporation →

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). "PT Era Media Sejahtera Tbk Fair Value". https://www.fairvalue-calculator.com/stock/DOOH

Peer Group

Advertising Agencies · 199 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 60 · Top 25%
Fair Value upside −71% · Bottom 25%
Return on equity (TTM) 9% · Above median
Return on assets 6% · Top 25%
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) -20% · Bottom 25%
Revenue growth -0% · Below median

Valuation Multiples vs Advertising Agencies median · lower = cheaper

P/E (TTM) 37.1× · Pricier than 75% of peers
P/B 3.98× · Pricier than 75% of peers
P/S (TTM) 4.47× · Pricier than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 17.8× · Pricier than 75% of peers

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 19
FUTURE 0 · sector 8
PAST 34 · sector 7
HEALTH 0 · sector 98
DIVIDEND 0 · sector 66

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

Insider activity: 40/100

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 Advertising Agencies stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
AppLovin Corporation APP $506.98 $181.37 -64%
Publicis Groupe S.A PUB €87.16 €146.36 +68%
Omnicom Group OMC $80.75 $99.84 +24%
Focus Media Information Technology Co 002027 ¥5.00 ¥4.08 -18%
The Trade Desk, Inc TTD $19.37 $20.76 +7%
BlueFocus Intelligent Communications Group 300058 ¥13.81 ¥1.50 -89%
JCDecaux SE DEC €21.28 €20.99 -1%
WPP plc WPP $18.13 $18.56 +2%
Easy Click Worldwide Network Technology Co 301171 ¥28.85 ¥5.62 -81%
Magnite, Inc MGNI $19.91 $17.17 -14%

Compare PT Era Media Sejahtera Tbk with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication 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 PT Era Media Sejahtera Tbk (DOOH) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 74.13 IDR versus a price of 256.00 IDR, about −71% (overvalued).
What is the fair value of DOOH?
Our model-based fair value for PT Era Media Sejahtera Tbk is 74.13 IDR (as of Jul 16, 2026), built from audited fundamentals. The current price is 256.00 IDR.
What is the quality score of DOOH?
PT Era Media Sejahtera Tbk has a Quality Score of 60/100. 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 PT Era Media Sejahtera Tbk (DOOH)?
PT Era Media Sejahtera Tbk reported trailing-twelve-month revenue of about 215B IDR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of DOOH?
The net profit margin of PT Era Media Sejahtera Tbk is about 12.0%, meaning it keeps roughly 12.0% of revenue as net income. Based on the latest reported figures.

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 PT Era Media Sejahtera Tbk 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.