PT Lini Imaji Kreasi Ekosistem Tbk (FUTR) Fair Value & Analysis
Utilities · ID · Market cap 1.5T IDR
Fair value as of: Jul 13, 2026
From 1 valuation models · updated 28 days ago
Fair value updated Jul 13, 2026, revised from 20.17 IDR to 25.45 IDR (+26.2%) since Jun 24, 2026. Share price +67.3% over the past month.
Below-average quality, and screening another 93% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (31.81 IDR). The favourable scenario is already priced in.
- Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts.
- The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
- A fairly wide model range (16.80 IDR to 31.81 IDR) leaves room in how you read the outcome.
Price vs Fair Value (3 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.
How to read this chart
41‑month range 7.00 IDR – 800.00 IDR · fair‑value band 16.80 IDR – 31.81 IDR · the 368.00 IDR price screens above the 25.45 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 13, 2026.
Analysis
PT Lini Imaji Kreasi Ekosistem Tbk (FUTR) currently trades at 368.00 IDR, while our model-based Fair Value estimate is 25.45 IDR, implying the stock looks roughly 93.1% overvalued today. The Quality Score stands at 42/100 (below-average quality), in the Utilities 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: low).
Over the trailing twelve months, PT Lini Imaji Kreasi Ekosistem Tbk generated revenue of 64.5B IDR at a net margin of 12.0%. Revenue grew 146.7% year over year. It earns a return on equity of 3.9%. Fundamentals as of Jul 13, 2026
Our scenario range runs from 16.80 IDR (bear case) to 31.81 IDR (bull case); at 368.00 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 57% below its 52-week high, currently below its 200-day average. For context, the median of 10 Utilities peers we cover trades at -30% fair-value upside, at -93%, FUTR 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.
All 1 models by family
Notify me when FUTR reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 47 · Market factors (momentum, volatility) 64
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 Lini Imaji Kreasi Ekosistem Tbk provides advertising services in Indonesia. It operates through Advertising, Consulting, Data Services, Product Development, Creative Warehouses, and Others segments.
Full company description
PT Lini Imaji Kreasi Ekosistem Tbk provides advertising services in Indonesia. It operates through Advertising, Consulting, Data Services, Product Development, Creative Warehouses, and Others segments. The company offers Nala, an affiliate marketing platform; WIFI Gratis, which provides advertising space in captive ads and surveys; Kokatoo, a quiz platform; and imBee, which delivers business insights through integration of social conversations across various customer service platforms, as well as LINISTORE, DAMRI, KAI Access, and ads platform services. It also provides FUTR TECH solutions, such as AR Play and Pathway, Air World, MyVerse, and Road Race Indonesia. In addition, it provides data solutions, including data engineering, data warehouse management, data visualization, data storytelling, applied research, predictive analytics, data protection, data risk detection, incident response management, and threat mitigation and reporting; creative solutions, such as branding and identity, campaign KV, animation/video, 2D and 3D output, content creation, social media, and UI/UX; and technology solutions comprising web and app optimization, and custom build. Further, it offers data processing, construction support, trading, and software management services. The company was formerly known as PT Linikini Aspirasi Kreasi and changed its name to PT Lini Imaji Kreasi Ekosistem Tbk in 2022. The company was incorporated in 2021 and is headquartered in Jakarta Selatan, Indonesia. PT Lini Imaji Kreasi Ekosistem Tbk is a subsidiary of PT Digital Futurama Global.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2022 – FY2025 · reported fiscal years
PT Lini Imaji Kreasi Ekosistem Tbk reported revenue of 32.7B IDR in FY2025 versus 46.2B IDR in FY2022, a compound −10.8%/yr. Reported net income was −40.1B IDR in FY2025.
FUTR screens 93% overvalued. Compare with China Yangtze Power Co →
Peer Group
Utilities - Renewable · 220 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.
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: 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.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Utilities - Renewable stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| China Yangtze Power Co 600900 | ¥27.99 | ¥25.13 | -10% |
| Ørsted A/S ORSTED | kr 149.70 | kr 31.40 | -79% |
| Huaneng Lancang River Hydropower Inc 600025 | ¥9.81 | ¥5.57 | -43% |
| Adani Green Energy Limited ADANIGREEN | ₹1,537 | ₹170.50 | -89% |
| AXIA Energia SA AXIAP | $10.74 | $9.65 | -10% |
| VERBUND AG OEWA | €58.65 | €66.19 | +13% |
| BEP BEP | $32.33 | $73.35 | +127% |
| BEPUN BEPUN | C$44.56 | C$10.15 | -77% |
| Fortum Oyj FORTUM | €19.89 | €13.90 | -30% |
| China Longyuan Power Group 001289 | ¥16.21 | ¥8.23 | -49% |
Compare PT Lini Imaji Kreasi Ekosistem Tbk with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Utilities stocks →
Frequently asked questions
Is PT Lini Imaji Kreasi Ekosistem Tbk (FUTR) overvalued or undervalued?
What is the fair value of FUTR?
What is the quality score of FUTR?
What is the revenue of PT Lini Imaji Kreasi Ekosistem Tbk (FUTR)?
What is the net profit margin of FUTR?
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.
Track PT Lini Imaji Kreasi Ekosistem 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.