Fairvalue-Calculator Fairvalue-Calculator
EN DE

IDEA (IDEA) Fair Value & Analysis

Consumer Defensive · ID · Market cap 48.9B IDR

I IDEA IDEA · JK
Price60.00 IDR
Fair Value57.34 IDR
Upside-4.4%
Quality95/100
Evidence: High Range 44.66 IDR – 71.67 IDR

Fair value as of: Jun 24, 2026

From 26 valuation models · updated 5 days ago

Fair value updated Jun 24, 2026 — revised from 63.80 IDR to 57.34 IDR (−10.1%) since Jun 23, 2026. Share price −12.1% over the past month.

Price vs Fair Value (12 months)

171.72 IDR 45.05 IDR Fair Value 57.34 IDR Jun 2025 Jun 2026

12‑month range 45.05 IDR – 171.72 IDR · fair‑value band 44.66 IDR – 71.67 IDR · the 60.00 IDR price screens above the 57.34 IDR fair value. As of Jun 24, 2026.

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

Analysis

IDEA (IDEA) currently trades at 60.00 IDR, while our model-based Fair Value estimate is 57.34 IDR — implying the stock looks roughly 4.4% overvalued today. We read business quality at 95/100 (high quality), in the Consumer Defensive 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, IDEA generated revenue of 25.3B IDR at a net margin of 10.9%. Revenue grew 9.9% year over year. It earns a return on equity of 4.5%. Net debt stands at 5.4B IDR. Fundamentals as of Jun 24, 2026

Key figures & financial health

Revenue (TTM) 25.3B IDR
Revenue growth (YoY) +9.9%
Net margin 10.9%
Return on equity 4.5%
Free cash flow 6.5B IDR FY2025
P/E ratio 21.0
More key figures
Operating margin 18.6%
EPS (TTM) 2.19 IDR
EPS growth (YoY) +116%
Net debt 5.4B IDR FY2025

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

About the company

PT Idea Indonesia Akademi Tbk focuses on recruiting, training, and distribution of hospitality human resources in collaboration with hotel chains and cruise line companies in Indonesia. The company operates in Educational institutions, HOTEL, and Management Services segments. It develops and provides hotel and restaurant services, as well as engages in the hospitality; and professional, scientific, and technical activities. The company was founded in 2009 and is headquartered in Jakarta Selatan, Indonesia.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

IDEA reported revenue of 25.3B IDR in FY2025 versus 15.4B IDR in FY2021, a compound +13.3%/yr. Reported net income was 2.8B IDR in FY2025, compounding +40.0%/yr from FY2021.

Revenue +13.3%/yr
FY21 15.4B IDR
FY22 18.3B IDR
FY23 20.3B IDR
FY24 22.3B IDR
FY25 25.3B IDR
Net income +40.0%/yr
FY21 720M IDR
FY22 609M IDR
FY23 949M IDR
FY24 836M IDR
FY25 2.8B IDR

Open the full interactive analysis →

Similar stocks

6 more Education & Training Services stocks, each showing price versus our Fair Value estimate (as of Jun 24, 2026).

Stock Price Fair Value vs Fair Value
New Oriental Education & Technology Group EDUN 966.48 MXN 51.39 MXN -95%
TAL Education Group T1AL34 R$4.89 R$0.9200 -81%
Graham Holdings GHC $1,147 $1,170 +2%
Laureate Education, Inc LAUR $33.82 $33.05 -2%
Covista Inc CVSA $119.28 $137.46 +15%
Stride, Inc LRN $82.32 $140.28 +70%

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

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

Frequently asked questions

Is IDEA (IDEA) undervalued?
As of Jun 24, 2026, our model estimates a fair value of 57.34 IDR versus a price of 60.00 IDR — about −4% (overvalued). Model-based estimate, not financial advice.
What is the fair value of IDEA?
Our 21-model fair value for IDEA is 57.34 IDR (as of Jun 24, 2026), built from audited fundamentals. The current price is 60.00 IDR.
What is the quality score of IDEA?
IDEA has a Quality Score of 95/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of IDEA (IDEA)?
IDEA reported trailing-twelve-month revenue of about 25.3B IDR (latest available figure, as of Jun 24, 2026).
What is the net profit margin of IDEA?
The net profit margin of IDEA is about 10.9%, meaning it keeps roughly 10.9% 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.