Era Media Sejahtera (DOOH) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Era Media Sejahtera stock IDR 57, price IDR 183, that is 69.1% below the price, quality 57 out of 100. Rating: strongly overvalued. Calculated from audited financials with 23 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 9, 2026.
How to read this chart
42‑month range 50.00 IDR – 458.00 IDR · fair‑value band 34.07 IDR – 69.92 IDR · the 183.00 IDR price screens above the 56.50 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Era Media Sejahtera in your weekly email
Every Wednesday you see whether Era Media Sejahtera 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 Era Media Sejahtera Tbk operates as an advertising media company in Indonesia. It operates through Advertising, Consulting, and Media Content segments.
Show moreShow less
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.
Stock analysis
Era Media Sejahtera (DOOH) currently trades at 183.00 IDR, while our model-based Fair Value estimate is 56.50 IDR, 69% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 115.92 IDR per share, and 0 of the 23 models we run sit above the 183.00 IDR price.
Bear case: the Asset-Based group reads lowest at 22.77 IDR, and 23 of the 23 models stay below the price. Data coverage for this calculation is low.
Scenario range: 34.07 IDR (bear) to 69.92 IDR (bull), the price of 183.00 IDR sits above 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 57/100 (solid quality), in the Communication Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Era Media Sejahtera 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.
Key figures
Market cap 1.4T IDR (≈ $75.9M) Micro · P/E ratio 17.6 · P/S ratio 6.06 · EPS (TTM) 10.40 IDR · Net margin 35.8% · Return on equity 27.6% · Return on assets (EBIT) 4.8% (5-year average) · Operating margin −12.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 59 out of 100 (low confidence).
What moves the price
The share trades about 60% below its 52-week high and 87% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 10% fair-value upside, at −69%, DOOH screens richer than that median.
Fair Value models
Bear34.07 IDRFair Value 56.50 IDRBull69.92 IDR
Price 183.00 IDR · Downside -69.1%
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 (8.92 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
What shareholders gained per year (last 5 years), in IDR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in IDR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+95.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+95.1%
Dividend (yield on the price)0.0%
Profit margin 2021 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.10% → 12%
2025 sits 3,418% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
A lot of optimism in the price
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).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
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.Advertising Agencies · 170 stocks
Beats the industry median on 6/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside−69.1% · Bottom 25%
Profitability
Return on equity (12 months)27.6% · Top 25%
Return on assets5.6% · Top 25%
Net margin (12 months)35.8% · Top 25%
Operating margin (12 months)−12.4% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)25.5% · Top 25%
Valuation Multiplesvs Advertising Agencies 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.
Cite: Fair Value Calculator (2026). "Era Media Sejahtera Fair Value". https://www.fairvalue-calculator.com/stock/DOOH
Frequently asked questions
Is Era Media Sejahtera (DOOH) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 56.50 IDR versus a price of 183.00 IDR, about 69% lower (overvalued).
What is the fair value of DOOH?
Our model-based fair value for Era Media Sejahtera is 56.50 IDR (as of Nov 9, 2026), built from audited fundamentals. The current price: 183.00 IDR.
What is the quality score of DOOH?
Era Media Sejahtera has a Quality Score of 57/100. 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 Era Media Sejahtera (DOOH)?
Our model-based price target is the fair value of 56.50 IDR (as of Nov 9, 2026) from 23 valuation models. Cautious scenario 34.07 IDR, optimistic scenario 69.92 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Era Media Sejahtera stock forecast for 2026?
Our models put fair value at 56.50 IDR, about 69% lower versus a price of 183.00 IDR (overvalued). Cautious scenario 34.07 IDR, optimistic scenario 69.92 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Era Media Sejahtera (DOOH)?
Era Media Sejahtera reported trailing-twelve-month revenue of about 225B IDR (latest available figure, as of Nov 9, 2026).
What growth is priced into Era Media Sejahtera (DOOH)?
For today's price to be fair in a discounted-cash-flow model, Era Media Sejahtera would have to grow free cash flow by more than 80 % per year for five years (discount rate 15.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +67.9 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of DOOH use?
Our models discount Era Media Sejahtera at 15.0 %: a base by market capitalisation (micro), 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 Era Media Sejahtera that is more than 80 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (15.0 %) and the same formula as our fair value.
How much growth has Era Media Sejahtera (DOOH) delivered so far?
Over the past 4 years revenue at Era Media Sejahtera grew +67.9 % a year. The price currently implies free-cash-flow growth of more than 80 % 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 Era Media Sejahtera (DOOH) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Era Media Sejahtera (more than 80 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Era Media Sejahtera (DOOH)?
The free-cash-flow yield on the price is 0.20 %: that much free cash flow Era Media Sejahtera produces per unit of market value. When it exceeds the discount rate of our models (15.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Era Media Sejahtera (DOOH)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Era Media Sejahtera it is 56.50 IDR per share (as of Nov 9, 2026), against a price of 183.00 IDR. It is the blended result of 23 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Era Media Sejahtera stock overvalued or undervalued in 2026?
As of Nov 9, 2026, DOOH trades above its calculated fair value: price 183.00 IDR, fair value 56.50 IDR, a gap of about −69% (overvalued). 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 DOOH?
No. The price is what the market pays today (183.00 IDR); the fair value is what the company's own numbers justify (56.50 IDR). For Era Media Sejahtera the two are 126.50 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Era Media Sejahtera worth?
The market values Era Media Sejahtera at about 1.4T IDR (market capitalisation, as of Nov 9, 2026). Per share that is 183.00 IDR; our models calculate a fair value of 56.50 IDR per share.
What do the bullish and bearish scenarios say about DOOH?
Our models span a range for Era Media Sejahtera: cautious scenario 34.07 IDR, base 56.50 IDR, optimistic 69.92 IDR per share (as of Nov 9, 2026, price 183.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DOOH?
Era Media Sejahtera trades at a price-to-earnings ratio of 17.6 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 56.50 IDR is built from several models across several years. Other multiples: P/B 5.7, P/S 6.1, EV/EBITDA 35.9.
How solid is the balance sheet of Era Media Sejahtera (DOOH)?
Balance-sheet figures for Era Media Sejahtera (as of Nov 9, 2026): return on equity 27.6%. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is DOOH from its 52-week high?
Era Media Sejahtera trades at 183.00 IDR, about 60% below its 52-week high of 458.00 IDR and 87% above the low of 98.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 56.50 IDR is for.
Which stocks are comparable to Era Media Sejahtera?
From the same area (Communication Services) we also value AppLovin Corporation, Publicis Groupe S.A, Omnicom Group, Focus Media Information Technology 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 Era Media Sejahtera stock attractive at the current price?
The data as of Nov 9, 2026: price 183.00 IDR, calculated fair value 56.50 IDR (−69%), Quality Score 57/100, from 23 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 DOOH calculated?
We run Era Media Sejahtera through 23 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 56.50 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. Era Media Sejahtera itself currently trades above fair value. 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 Era Media Sejahtera (DOOH)?
The closing price on Nov 6, 2026 was 183.00 IDR. Our model-based fair value is 56.50 IDR, about 69% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Era Media Sejahtera right now?
The price sits above even our optimistic bull case (69.92 IDR). The favourable scenario is already priced in. 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 but not exceptional quality (57/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (34.07 IDR to 69.92 IDR) leaves room in how you read the outcome.
Key figures of Era Media Sejahtera
How large is the market capitalisation of Era Media Sejahtera (DOOH)?
The market capitalisation of Era Media Sejahtera is 1.4T IDR (≈ $75.9M). 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 Era Media Sejahtera (DOOH)?
The price-to-sales ratio of Era Media Sejahtera is 6.06 (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 Era Media Sejahtera (DOOH)?
Earnings per share at Era Media Sejahtera are 10.40 IDR (price ÷ EPS = P/E 17.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Era Media Sejahtera (DOOH)?
The net margin of Era Media Sejahtera is 35.8% (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 Era Media Sejahtera (DOOH)?
The return on equity (ROE) of Era Media Sejahtera is 27.6% (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 Era Media Sejahtera (DOOH)?
On an EBIT basis the return on assets of Era Media Sejahtera is 4.8% (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 Era Media Sejahtera (DOOH)?
The operating margin of Era Media Sejahtera is −12.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Era Media Sejahtera (DOOH)?
Revenue at Era Media Sejahtera is growing +25.5% versus a year earlier (3y avg +73.3%). 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 Era Media Sejahtera (DOOH)?
Earnings per share at Era Media Sejahtera are growing +10.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Era Media Sejahtera (DOOH) hold?
Era Media Sejahtera holds more cash than debt, 91.2B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Era Media Sejahtera in the live analysis
One click puts Era Media Sejahtera on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026