EN DE

PT Sinergi Inti Andalan Prima Tbk (INET) Fair Value & Analysis

Communication Services · ID · Market cap 4.8T IDR

PS PT Sinergi Inti Andalan Prima Tbk INET · JK
Price226.00 IDR
Fair Value20.47 IDR
Upside-90.9%
Quality49/100
Watch PT Sinergi Inti Andalan Prima Tbk for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 7.9% net margin
Low debt · generates free cash flow
Trails peers (4/14)
Narrow moat 37/100
Evidence: High Range 15.35 IDR – 25.59 IDR Share as image

Fair value as of: Jul 19, 2026

From 21 valuation models · updated 22 days ago

Share price +16.5% over the past month.

Below-average quality, and screening another 91% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (25.59 IDR). The favourable scenario is already priced in.
  • Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (3 years)

934.84 IDR 49.98 IDR Fair Value 20.47 IDR Jul 2023 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

37‑month range 49.98 IDR – 934.84 IDR · fair‑value band 15.35 IDR – 25.59 IDR · the 226.00 IDR price screens above the 20.47 IDR fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

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

Analysis

PT Sinergi Inti Andalan Prima Tbk (INET) currently trades at 226.00 IDR, while our model-based Fair Value estimate is 20.47 IDR, implying the stock looks roughly 90.9% overvalued today. The Quality Score stands at 49/100 (below-average quality), in the Communication Services 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, PT Sinergi Inti Andalan Prima Tbk generated revenue of 463B IDR at a net margin of 7.9%. It earns a return on equity of 1.9%. The stock trades on a trailing P/E of 71.9. Fundamentals as of Jul 19, 2026

Our scenario range runs from 15.35 IDR (bear case) to 25.59 IDR (bull case); at 226.00 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 76% below its 52-week high and 53% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 32% fair-value upside, at -91%, INET 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (0.5100 IDR to 387.18 IDR). Read the values as a conservative anchor, not as a price target.
Model 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. Evidence
Highest evidence
Growth DCF 194.41 IDR 387.18 IDR 710.93 IDR 80
Residual Income 15.15 IDR 15.54 IDR 15.74 IDR 76
ROIC Compounder 30.83 IDR 38.63 IDR 49.35 IDR 72
All 21 models by family
DCF Models
FCF DCF 205.26 IDR 320.79 IDR 698.55 IDR 38
5Y Revenue Exit 71.88 IDR 86.79 IDR 115.87 IDR 39
5Y P/E Exit 78.62 IDR 116.73 IDR 162.05 IDR 38
10Y Revenue Exit 109.67 IDR 161.54 IDR 175.69 IDR 36
10Y P/E Exit 115.04 IDR 176.40 IDR 261.75 IDR 35
Earnings-Based
Graham-Dodd 7.44 IDR 51.91 IDR 72.84 IDR 54
Lynch FV 26.82 IDR 38.31 IDR 49.80 IDR 50
PEG = 1.0 26.82 IDR 38.31 IDR 49.80 IDR 46
EPV 27.55 IDR 29.48 IDR 31.20 IDR 59
Dividend Discount
Gordon GGM 0.2800 IDR 0.6200 IDR 1.04 IDR 70
DDM Multi-Stage 0.2800 IDR 0.5100 IDR 0.6500 IDR 61
Multiples
P/E Multiple 16.42 IDR 21.89 IDR 27.36 IDR 63
P/S Multiple 7.69 IDR 10.26 IDR 12.82 IDR 58
P/B Multiple 13.96 IDR 18.61 IDR 23.26 IDR 55
EV/EBIT 35.30 IDR 41.53 IDR 47.76 IDR 53
EV/Revenue 23.79 IDR 26.87 IDR 29.95 IDR 43
Asset-Based
NCAV (Graham) 9.59 IDR 12.85 IDR 19.18 IDR 50
Growth DCF
Growth DCF 194.41 IDR 387.18 IDR 710.93 IDR 80
Economic Profit
Residual Income 15.15 IDR 15.54 IDR 15.74 IDR 76
ROIC Compounder 30.83 IDR 38.63 IDR 49.35 IDR 72
Growth Earnings
Growth-Adj P/E 34.55 IDR 49.36 IDR 64.17 IDR 68

Widest divergence: Growth DCF (387.18 IDR) versus Dividend Discount (0.5100 IDR). Highest evidence: Growth DCF (80).

Notify me when INET reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 463B IDR
Revenue growth (YoY) +3,070%
Net margin 7.9%
Return on equity 1.9%
Free cash flow 236B IDR FY2025
P/E ratio 71.9
More key figures
Operating margin 7.5%
EPS (TTM) 2.28 IDR
EPS growth (YoY) +244%

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 49/100

Of which business quality 56 · Market factors (momentum, volatility) 20

Profitability 35
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 88
Earnings quality: real cash, not paper profit
Fin. Strength 97
Balance sheet, leverage, solvency risk
Investment 0
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 8
Price trend over the last 3–12 months (market factor)
52W Momentum 6
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

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 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.

Full company description

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. 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

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.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
91.8B IDR
Latest YoY
+201.7%
Avg. growth/yr (3Y) ⓘ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.
+66.3%
Revenue +66.3%/yr
FY22 19.9B IDR
FY23 28.9B IDR
FY24 30.4B IDR
FY25 91.8B IDR
Net income +161.2%/yr
FY22 1.4B IDR
FY23 876M IDR
FY24 1.3B IDR
FY25 24.5B IDR

INET screens 91% overvalued. Compare with China Mobile Limited →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

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.

PT Sinergi Inti Andalan Prima Tbk · Fair Value
20.47 IDR −91%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "PT Sinergi Inti Andalan Prima Tbk Fair Value". https://www.fairvalue-calculator.com/stock/INET

Peer Group

Telecom Services · 250 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.

Quality Score 49 · Below median
Fair Value upside −91% · Bottom 25%
Return on equity (TTM) 2% · Below median
Return on assets 1% · Below median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 7% · Below median
Revenue growth 3070% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 91.9× · Pricier than 75% of peers
P/B 11.26× · Pricier than 75% of peers
P/S (TTM) 10.43× · Pricier than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 70.6× · Pricier than 75% of peers

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 · sector 29
FUTURE 100 · sector 15
PAST 8 · sector 28
HEALTH 99 · sector 88
DIVIDEND 0 · sector 73

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.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Telecom Services stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥89.98 ¥109.88 +22%
T-Mobile US, Inc TMUS $187.61 $172.67 -8%
Bharti Airtel Limited BHARTIARTL ₹1,922 ₹941.55 -51%
China Telecom Corporation 601728 ¥6.01 ¥8.36 +39%
América Móvil, S.A. AMXB 23.07 MXN 30.35 MXN +32%
Vodafone Group VODN 259.50 MXN 507.27 MXN +95%
Advanced Info Service Public Company ADVANC 379.00 THB 286.77 THB -24%
Chunghwa Telecom Co 2412 133.50 TWD 100.00 TWD -25%
China Unicom (Hong Kong) Limited 0762 HK$6.50 HK$13.03 +100%
Telefónica, S.A TEFN 75.67 MXN 111.01 MXN +47%

Compare PT Sinergi Inti Andalan Prima Tbk with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

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

Frequently asked questions

Is PT Sinergi Inti Andalan Prima Tbk (INET) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 20.47 IDR versus a price of 226.00 IDR, about −91% (overvalued).
What is the fair value of INET?
Our model-based fair value for PT Sinergi Inti Andalan Prima Tbk is 20.47 IDR (as of Jul 19, 2026), built from audited fundamentals. The current price is 226.00 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 revenue of PT Sinergi Inti Andalan Prima Tbk (INET)?
PT Sinergi Inti Andalan Prima Tbk reported trailing-twelve-month revenue of about 463B IDR (latest available figure, as of Jul 19, 2026).
What is the net profit margin of INET?
The net profit margin of PT Sinergi Inti Andalan Prima Tbk is about 7.9%, meaning it keeps roughly 7.9% 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.

14 days Pro free · no card

Track PT Sinergi Inti Andalan Prima 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.