Fairvalue-Calculator Fairvalue-Calculator
EN DE

PT Lini Imaji Kreasi Ekosistem Tbk (FUTR) Fair Value & Analysis

Utilities · ID · Market cap 730B IDR

PL PT Lini Imaji Kreasi Ekosistem Tbk FUTR · JK
Price156.00 IDR
Fair Value20.17 IDR
Upside-87.1%
Quality84/100
Evidence: Medium Range 15.64 IDR – 24.71 IDR

Fair value as of: Jun 24, 2026

From 20 valuation models · updated 5 days ago

Share price −7.8% over the past month.

Price vs Fair Value (12 months)

756.36 IDR 49.16 IDR Fair Value 20.17 IDR Jun 2025 Jun 2026

12‑month range 49.16 IDR – 756.36 IDR · fair‑value band 15.64 IDR – 24.71 IDR · the 156.00 IDR price screens above the 20.17 IDR fair value. As of Jun 24, 2026.

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

Analysis

PT Lini Imaji Kreasi Ekosistem Tbk (FUTR) currently trades at 156.00 IDR, while our model-based Fair Value estimate is 20.17 IDR — implying the stock looks roughly 87.1% overvalued today. We read business quality at 84/100 (high 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: medium).

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 Jun 24, 2026

Key figures & financial health

Revenue (TTM) 64.5B IDR
Revenue growth (YoY) +147%
Net margin 12.0%
Return on equity 3.9%
Operating margin 0.1%
EPS growth (YoY) +116%

Figures from reported company fundamentals (EODHD) · as of Jun 24, 2026. TTM = trailing twelve months.

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. 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 ident…

Revenue & earnings trend

FY2022 – FY2024 · reported fiscal years

PT Lini Imaji Kreasi Ekosistem Tbk reported revenue of 94.0B IDR in FY2024 versus 46.2B IDR in FY2022, a compound +42.7%/yr. Reported net income was 4.7B IDR in FY2024, compounding +417.9%/yr from FY2022.

Revenue +42.7%/yr
FY22 46.2B IDR
FY23 141B IDR
FY24 94.0B IDR
Net income +417.9%/yr
FY22 177M IDR
FY23 518M IDR
FY24 4.7B IDR

Open the full interactive analysis →

Similar stocks

6 more Utilities - Renewable stocks, each showing price versus our Fair Value estimate (as of Jun 24, 2026).

Stock Price Fair Value vs Fair Value
China Yangtze Power Co 600900 ¥26.94 ¥25.13 -7%
Ørsted A/S, D2G €20.80 €9.92 -52%
Huaneng Lancang River Hydropower Inc 600025 ¥9.73 ¥2.95 -70%
Adani Green Energy Limited ADANIGREEN ₹1,550 ₹170.50 -89%
AXIA Energia SA AXIAP $10.74 $9.17 -15%
VERBUND AG OEWA €60.05 €92.82 +55%

Explore undervalued stocks

More undervalued Utilities stocks →

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

Frequently asked questions

Is PT Lini Imaji Kreasi Ekosistem Tbk (FUTR) undervalued?
As of Jun 24, 2026, our model estimates a fair value of 20.17 IDR versus a price of 156.00 IDR — about −87% (overvalued). Model-based estimate, not financial advice.
What is the fair value of FUTR?
Our 21-model fair value for PT Lini Imaji Kreasi Ekosistem Tbk is 20.17 IDR (as of Jun 24, 2026), built from audited fundamentals. The current price is 156.00 IDR.
What is the quality score of FUTR?
PT Lini Imaji Kreasi Ekosistem Tbk has a Quality Score of 84/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of PT Lini Imaji Kreasi Ekosistem Tbk (FUTR)?
PT Lini Imaji Kreasi Ekosistem Tbk reported trailing-twelve-month revenue of about 64.5B IDR (latest available figure, as of Jun 24, 2026).
What is the net profit margin of FUTR?
The net profit margin of PT Lini Imaji Kreasi Ekosistem 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.