PT Sinergi Inti Andalan Prima Tbk (INET) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of PT Sinergi Inti Andalan Prima Tbk IDR 94, price IDR 316, upside -70.2%, quality 49 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch PT Sinergi Inti Andalan Prima Tbk for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
38‑month range 49.98 IDR – 934.84 IDR · fair‑value band 65.82 IDR – 122.25 IDR · the 316.00 IDR price screens above the 94.04 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 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 more
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.
Stock analysis
PT Sinergi Inti Andalan Prima Tbk (INET) currently trades at 316.00 IDR, while our model-based Fair Value estimate is 94.04 IDR, implying the stock looks roughly 236.0% overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 249.87 IDR per share, and 0 of the 21 models we run sit above the 316.00 IDR price.
Bear case: the Asset-Based group reads lowest at 12.85 IDR, and 21 of the 21 models stay below the price. Evidence for this calculation is low.
Scenario range: 65.82 IDR (bear) to 122.25 IDR (bull), the price of 316.00 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 4.9T IDR (≈ $276M) · P/E ratio 134.5 · P/S ratio 35.9 · EPS (TTM) 2.35 IDR · Dividend yield 0.0% · Net margin 26.7% · Return on equity 1.9% · Return on assets (EBIT) 1.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 66% below its 52-week high and 101% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 47% fair-value upside, at −70%, 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 (0.3800 IDR to 249.87 IDR). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear 65.82 IDRFair Value 94.04 IDRBull 122.25 IDR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (1.73 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.Evidence ⓘEvidence = 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.
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).
+20.3%
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 +17.3% 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 · 250 stocks
Beats the industry median on 4/14 measures
Overall it trails its industry peers.
Valuation
Quality Score49 · Below median
Fair Value upside−71% · Bottom 25%
Profitability
Return on equity (TTM)2% · Below median
Return on assets1% · Below median
Net margin (TTM)8% · Above median
Operating margin (TTM)7% · Below median
Growth and dividend
Revenue growth31% · Top 25%
Dividend yield (TTM)0.0% · Bottom 25%
Balance sheet
Debt / equity0.02× · Lowest 25%
Valuation Multiplesvs Telecom Services median · lower = cheaper
P/E (TTM)134.5× · Priciest 25%
P/B11.92× · Priciest 25%
P/S (TTM)11.05× · Priciest 25%
P/FCF0.0× · Cheapest 25%
EV/EBITDA75.1× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 39
FUTURE (revenue growth)100· sector 16
PAST (return on equity)8· sector 29
HEALTH (low debt)99· sector 83
DIVIDEND (yield)0· sector 76
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 Sep 24, 2026, our model estimates a fair value of 94.04 IDR versus a price of 316.00 IDR, about −70% upside (overvalued).
What is the fair value of INET?
Our model-based fair value for PT Sinergi Inti Andalan Prima Tbk is 94.04 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 316.00 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 94.04 IDR (as of Sep 24, 2026) from 21 valuation models. Cautious scenario 65.82 IDR, optimistic scenario 122.25 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 94.04 IDR, about −70% upside versus a price of 316.00 IDR (overvalued). Cautious scenario 65.82 IDR, optimistic scenario 122.25 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 about 0.01% relative to its recent price (as of Sep 24, 2026).
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 +20.3 % 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 Sep 24, 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 +20.3 % per year a year over ten years, 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 +20.3 % per year free-cash-flow growth a 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 +1.6 % a year. That is the yardstick for the growth priced into PT Sinergi Inti Andalan Prima Tbk (+20.3 % per year a 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 4.79 %: 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 94.04 IDR per share (as of Sep 24, 2026), against a price of 316.00 IDR. It is the blended result of 21 valuation models (cash flow, earnings, asset, dividend).
Is PT Sinergi Inti Andalan Prima Tbk stock overvalued or undervalued in 2026?
As of Sep 24, 2026, INET trades above its calculated fair value: price 316.00 IDR, fair value 94.04 IDR, a gap of about −70% (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 (316.00 IDR); the fair value is what the company's own numbers justify (94.04 IDR). For PT Sinergi Inti Andalan Prima Tbk the two are 221.96 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 4.9T IDR (market capitalisation, as of Sep 24, 2026). Per share that is 316.00 IDR; our models calculate a fair value of 94.04 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 65.82 IDR, base 94.04 IDR, optimistic 122.25 IDR per share (as of Sep 24, 2026, price 316.00 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 134.5 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 94.04 IDR is built from several models across several years. Other multiples: P/B 11.9, P/S 11.0, EV/EBITDA 75.1.
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 Sep 24, 2026): return on equity 1.9%, 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 316.00 IDR, about 66% below its 52-week high of 934.84 IDR and 101% above the low of 157.00 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 94.04 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, T-Mobile US, Inc, Verizon Communications 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 Sep 24, 2026: price 316.00 IDR, calculated fair value 94.04 IDR (−70%), 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 four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 94.04 IDR, 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 13.2 % 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 Sep 24, 2026 was 316.00 IDR. Our model-based fair value is 94.04 IDR, about −70% upside (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 (122.25 IDR). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (49/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (65.82 IDR to 122.25 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 4.9T IDR (≈ $276M). 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 35.9 (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 2.35 IDR (price ÷ EPS = P/E 134.5). 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 1.8%). 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 1.9% (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 7.5% (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 +30.7% 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 +244% 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
