PT Sinergi Inti Andalan Prima Tbk (INET) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of PT Sinergi Inti Andalan Prima Tbk stock IDR 86, price IDR 158, that is 45.3% below the price, quality 49 out of 100. Rating: strongly overvalued. Calculated from audited financials with 21 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 8, 2026.
How to read this chart
39‑month range 49.98 IDR – 934.84 IDR · fair‑value band 60.50 IDR – 112.37 IDR · the 158.00 IDR price screens above the 86.43 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow PT Sinergi Inti Andalan Prima Tbk in your weekly email
Every Wednesday you see whether PT Sinergi Inti Andalan Prima Tbk 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 Sinergi Inti Andalan Prima Tbk engages in the provision of internet services in Indonesia. The company offers data center interconnection, SD-WAN networking, colocation, multi-service port, cloud-centric enterprise network, and managed service network solutions.
Show moreShow less
It also provides cable telecommunication, data communication system, and internet interconnection services, as well as resale of telecommunication services. The company was founded in 2016 and is based in Jakarta Selatan, Indonesia.
PT Sinergi Inti Andalan Prima Tbk operates as a subsidiary of PT Abadi Kreasi Unggul Nusantara.
Stock analysis
PT Sinergi Inti Andalan Prima Tbk (INET) currently trades at 158.00 IDR, while our model-based Fair Value estimate is 86.43 IDR, 45% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 160.94 IDR per share, and 1 of the 21 models we run sit above the 158.00 IDR price.
Bear case: the Economic Profit group reads lowest at 19.26 IDR, and 20 of the 21 models stay below the price. Data coverage for this calculation is low.
Scenario range: 60.50 IDR (bear) to 112.37 IDR (bull), the price of 158.00 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 49/100 (below-average quality), in the Communication Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
PT Sinergi Inti Andalan Prima Tbk reported revenue of 91.8B IDR in FY2025 versus 19.9B IDR in FY2022, a compound +66.3%/yr. Reported net income was 24.5B IDR in FY2025, compounding +161.2%/yr from FY2022.
Key figures
Market cap 3.5T IDR (≈ $195M) Micro · P/E ratio 42.5 · P/S ratio 11.3 · EPS (TTM) 3.72 IDR · Dividend yield 0.0% · Net margin 26.7% · Return on equity 2.5% · Return on assets (EBIT) 1.9% (4-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 83% below its 52-week high and 5% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 51% fair-value upside, at −45%, INET screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (0.2700 IDR to 160.94 IDR). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear60.50 IDRFair Value 86.43 IDRBull112.37 IDR
Price 158.00 IDR · Downside -45.3%
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 (3.19 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.
Best data coverage
FCF DCF119.49 IDR153.87 IDR252.16 IDR74
Growth DCF113.18 IDR160.94 IDR235.90 IDR73
EPV23.25 IDR23.92 IDR24.44 IDR71
All 21 models by family
DCF Models
FCF DCF119.49 IDR153.87 IDR252.16 IDR74
5Y Revenue Exit63.85 IDR76.37 IDR100.85 IDR69
5Y P/E Exit68.97 IDR99.98 IDR136.72 IDR66
10Y Revenue Exit86.66 IDR121.92 IDR131.08 IDR64
10Y P/E Exit89.77 IDR130.34 IDR185.69 IDR60
Earnings-Based
Graham-Dodd7.44 IDR51.90 IDR72.83 IDR59
Lynch FV26.81 IDR38.30 IDR49.79 IDR57
PEG = 1.026.81 IDR38.30 IDR49.79 IDR53
EPV23.25 IDR23.92 IDR24.44 IDR71
Dividend Discount
Gordon GGM0.1800 IDR0.2700 IDR0.3300 IDR65
DDM Multi-Stage0.1800 IDR0.2700 IDR0.2900 IDR63
Multiples
P/E Multiple18.06 IDR24.08 IDR30.09 IDR63
P/S Multiple10.77 IDR14.36 IDR17.95 IDR58
P/B Multiple50.26 IDR67.02 IDR83.77 IDR55
EV/EBIT33.22 IDR38.76 IDR44.29 IDR66
EV/Revenue25.22 IDR28.92 IDR32.61 IDR54
Asset-Based
NCAV (Graham)4.34 IDR6.57 IDR8.21 IDR55
Growth DCF
Growth DCF113.18 IDR160.94 IDR235.90 IDR73
Economic Profit
Residual Income11.69 IDR11.56 IDR12.35 IDR71
ROIC Compounder24.52 IDR26.96 IDR29.64 IDR67
Growth Earnings
Growth-Adj P/E35.59 IDR50.84 IDR66.10 IDR63
The fair value above starts from this blend and is adjusted for dilution from new shares.
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.
Revenue growth 1 year
+201.7%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+66.3%
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
9.5% (2022) → 33.7% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: rate outside our plausibility band
not computed
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
+12.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about +9.9% a year for the price.
Compare PT Sinergi Inti Andalan Prima Tbk with another stock
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.Telecom Services · 234 stocks
Beats the industry median on 2/14 measures
Overall it trails its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside−45.3% · Bottom 25%
Profitability
Return on equity (12 months)2.5% · Below median
Return on assets3.2% · Below median
Net margin (12 months)5.2% · Below median
Operating margin (12 months)7.9% · Below median
Growth and dividend
Revenue growth (quarter YoY)15.5% · Top 25%
Dividend yield (12 months)0.0% · Bottom 25%
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Telecom Services median · lower = cheaper
P/E (12 months)42.5× · Priciest 25%
P/B8.24× · Priciest 25%
P/S (12 months)3.63× · Priciest 25%
Price / free cash flow (fiscal year)15.0× · Pricier than median
EV/EBITDA27.2× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 44
FUTURE (revenue growth)78· sector 23
PAST (return on equity)10· sector 33
HEALTH (low debt)99· sector 83
DIVIDEND (yield)0· sector 72
VALUE 0: the price sits above our fair-value range.
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 Sinergi Inti Andalan Prima Tbk Fair Value". https://www.fairvalue-calculator.com/stock/INET
Frequently asked questions
Is PT Sinergi Inti Andalan Prima Tbk (INET) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 86.43 IDR versus a price of 158.00 IDR, about 45% lower (overvalued).
What is the fair value of INET?
Our model-based fair value for PT Sinergi Inti Andalan Prima Tbk is 86.43 IDR (as of Nov 8, 2026), built from audited fundamentals. The current price: 158.00 IDR.
What is the quality score of INET?
PT Sinergi Inti Andalan Prima Tbk has a Quality Score of 49/100. 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 PT Sinergi Inti Andalan Prima Tbk (INET)?
Our model-based price target is the fair value of 86.43 IDR (as of Nov 8, 2026) from 21 valuation models. Cautious scenario 60.50 IDR, optimistic scenario 112.37 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Sinergi Inti Andalan Prima Tbk stock forecast for 2026?
Our models put fair value at 86.43 IDR, about 45% lower versus a price of 158.00 IDR (overvalued). Cautious scenario 60.50 IDR, optimistic scenario 112.37 IDR. The calculation is refreshed regularly with new filings.
Does PT Sinergi Inti Andalan Prima Tbk pay a dividend?
PT Sinergi Inti Andalan Prima Tbk currently shows a dividend yield of 0.02% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of PT Sinergi Inti Andalan Prima Tbk (INET)?
PT Sinergi Inti Andalan Prima Tbk has a dividend yield of 0.0%.
What growth is priced into PT Sinergi Inti Andalan Prima Tbk (INET)?
For today's price to be fair in a discounted-cash-flow model, PT Sinergi Inti Andalan Prima Tbk would have to grow free cash flow by +12.7 % per year for five years (discount rate 15.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 3 years revenue grew +66.4 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of INET use?
Our models discount PT Sinergi Inti Andalan Prima Tbk 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 PT Sinergi Inti Andalan Prima Tbk that is +12.7 % 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 PT Sinergi Inti Andalan Prima Tbk (INET) delivered so far?
Over the past 3 years revenue at PT Sinergi Inti Andalan Prima Tbk grew +66.4 % a year. The price currently implies free-cash-flow growth of +12.7 % 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 PT Sinergi Inti Andalan Prima Tbk (INET) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into PT Sinergi Inti Andalan Prima Tbk (+12.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PT Sinergi Inti Andalan Prima Tbk (INET)?
The free-cash-flow yield on the price is 6.69 %: that much free cash flow PT Sinergi Inti Andalan Prima Tbk 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 PT Sinergi Inti Andalan Prima Tbk (INET)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Sinergi Inti Andalan Prima Tbk it is 86.43 IDR per share (as of Nov 8, 2026), against a price of 158.00 IDR. It is the blended result of 21 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is PT Sinergi Inti Andalan Prima Tbk stock overvalued or undervalued in 2026?
As of Nov 8, 2026, INET trades above its calculated fair value: price 158.00 IDR, fair value 86.43 IDR, a gap of about −45% (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 INET?
No. The price is what the market pays today (158.00 IDR); the fair value is what the company's own numbers justify (86.43 IDR). For PT Sinergi Inti Andalan Prima Tbk the two are 71.57 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Sinergi Inti Andalan Prima Tbk worth?
The market values PT Sinergi Inti Andalan Prima Tbk at about 3.5T IDR (market capitalisation, as of Nov 8, 2026). Per share that is 158.00 IDR; our models calculate a fair value of 86.43 IDR per share.
What do the bullish and bearish scenarios say about INET?
Our models span a range for PT Sinergi Inti Andalan Prima Tbk: cautious scenario 60.50 IDR, base 86.43 IDR, optimistic 112.37 IDR per share (as of Nov 8, 2026, price 158.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of INET?
PT Sinergi Inti Andalan Prima Tbk trades at a price-to-earnings ratio of 42.5 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 86.43 IDR is built from several models across several years. Other multiples: P/B 8.2, P/S 3.6, EV/EBITDA 27.2.
How solid is the balance sheet of PT Sinergi Inti Andalan Prima Tbk (INET)?
Balance-sheet figures for PT Sinergi Inti Andalan Prima Tbk (as of Nov 8, 2026): return on equity 2.5%, debt of 0.02 per unit of equity. They feed the Quality Score of 49/100, which measures business quality independently of the share price.
How far is INET from its 52-week high?
PT Sinergi Inti Andalan Prima Tbk trades at 158.00 IDR, about 83% below its 52-week high of 934.84 IDR and 5% above the low of 150.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 86.43 IDR is for.
Which stocks are comparable to PT Sinergi Inti Andalan Prima Tbk?
From the same area (Communication Services) we also value China Mobile Limited, Verizon Communications Inc, T-Mobile US, Inc, AT&T Inc, 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 PT Sinergi Inti Andalan Prima Tbk stock attractive at the current price?
The data as of Nov 8, 2026: price 158.00 IDR, calculated fair value 86.43 IDR (−45%), Quality Score 49/100, from 21 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 INET calculated?
We run PT Sinergi Inti Andalan Prima Tbk through 21 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 86.43 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. PT Sinergi Inti Andalan Prima Tbk 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 PT Sinergi Inti Andalan Prima Tbk (INET)?
The closing price on Nov 6, 2026 was 158.00 IDR. Our model-based fair value is 86.43 IDR, about 45% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Sinergi Inti Andalan Prima Tbk right now?
The price sits above even our optimistic bull case (112.37 IDR). The favourable scenario is already priced in. Weak quality (49/100) 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 (60.50 IDR to 112.37 IDR) leaves room in how you read the outcome.
Key figures of PT Sinergi Inti Andalan Prima Tbk
How large is the market capitalisation of PT Sinergi Inti Andalan Prima Tbk (INET)?
The market capitalisation of PT Sinergi Inti Andalan Prima Tbk is 3.5T IDR (≈ $195M). 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 PT Sinergi Inti Andalan Prima Tbk (INET)?
The price-to-sales ratio of PT Sinergi Inti Andalan Prima Tbk is 11.3 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of PT Sinergi Inti Andalan Prima Tbk (INET)?
Earnings per share at PT Sinergi Inti Andalan Prima Tbk are 3.72 IDR (price ÷ EPS = P/E 42.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of PT Sinergi Inti Andalan Prima Tbk (INET)?
The dividend yield of PT Sinergi Inti Andalan Prima Tbk is 0.0% (payout 0.8%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of PT Sinergi Inti Andalan Prima Tbk (INET)?
The net margin of PT Sinergi Inti Andalan Prima Tbk is 26.7% (fiscal year 2025). 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 PT Sinergi Inti Andalan Prima Tbk (INET)?
The return on equity (ROE) of PT Sinergi Inti Andalan Prima Tbk is 2.5% (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 PT Sinergi Inti Andalan Prima Tbk (INET)?
On an EBIT basis the return on assets of PT Sinergi Inti Andalan Prima Tbk is 1.9% (avg 4y). 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 PT Sinergi Inti Andalan Prima Tbk (INET)?
The operating margin of PT Sinergi Inti Andalan Prima Tbk is 7.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Sinergi Inti Andalan Prima Tbk (INET)?
Revenue at PT Sinergi Inti Andalan Prima Tbk is growing +15.5% versus a year earlier (3y avg +66.3%). 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 PT Sinergi Inti Andalan Prima Tbk (INET)?
Earnings per share at PT Sinergi Inti Andalan Prima Tbk are growing +24.3% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch PT Sinergi Inti Andalan Prima Tbk in the live analysis
One click puts PT Sinergi Inti Andalan Prima Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026