EN DE

PT Bank Artha Graha Internasional Tbk (INPC) Fair Value & Analysis

Financial Services · ID · Market cap 2.6T IDR

PB PT Bank Artha Graha Internasional Tbk INPC · JK
Price140.00 IDR
Fair Value213.47 IDR
Upside+52.5%
Quality41/100
Watch PT Bank Artha Graha Internasional Tbk for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -40.4% net margin
Low debt · generates free cash flow
Mixed vs. peers (4/9)
Narrow moat 19/100
Evidence: Low Range 210.83 IDR – 216.11 IDR Share as image

Fair value as of: Jul 15, 2026

From 6 valuation models · updated 26 days ago

Share price +7.7% over the past month.

Below-average quality, screening 52% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (41/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (210.83 IDR). The market is more pessimistic than our downside scenario.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • The models converge in a tight band (210.83 IDR to 216.11 IDR), unusually little disagreement for a valuation.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

436.00 IDR 51.00 IDR Fair Value 213.47 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

60‑month range 51.00 IDR – 436.00 IDR · fair‑value band 210.83 IDR – 216.11 IDR · the 140.00 IDR price screens below the 213.47 IDR fair value. Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

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

Analysis

PT Bank Artha Graha Internasional Tbk (INPC) currently trades at 140.00 IDR, while our model-based Fair Value estimate is 213.47 IDR, implying the stock looks roughly 52.5% undervalued today. The Quality Score stands at 41/100 (below-average quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: low), always confirm before acting.

Over the trailing twelve months, PT Bank Artha Graha Internasional Tbk generated revenue of 1.3T IDR at a net margin of -40.4%. Revenue grew 168.5% year over year. It earns a return on equity of -12.9%. The balance sheet holds a net cash position of 4.1T IDR. Fundamentals as of Jul 15, 2026

Our scenario range runs from 210.83 IDR (bear case) to 216.11 IDR (bull case); at 140.00 IDR, the current price sits below 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 56% below its 52-week high and 37% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at 42% fair-value upside, at 52%, INPC screens cheaper 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.

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 223.18 IDR 234.02 IDR 256.46 IDR 80
NCAV (Graham) 93.98 IDR 125.93 IDR 187.96 IDR 50
EV/Revenue 218.13 IDR 220.77 IDR 223.41 IDR 43
All 6 models by family
DCF Models
FCF DCF 223.82 IDR 231.46 IDR 255.67 IDR 38
5Y Revenue Exit 219.95 IDR 226.01 IDR 238.09 IDR 39
10Y Revenue Exit 220.76 IDR 229.77 IDR 238.14 IDR 36
Multiples
EV/Revenue 218.13 IDR 220.77 IDR 223.41 IDR 43
Asset-Based
NCAV (Graham) 93.98 IDR 125.93 IDR 187.96 IDR 50
Growth DCF
Growth DCF 223.18 IDR 234.02 IDR 256.46 IDR 80

Widest divergence: Growth DCF (234.02 IDR) versus Asset-Based (125.93 IDR). Highest evidence: Growth DCF (80).

Notify me when INPC reaches fair value

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

Key figures & financial health

Revenue (TTM) 1.3T IDR
Revenue growth (YoY) +169%
Net margin -40.4%
Return on equity -12.9%
Free cash flow 13.7B IDR FY2025
Operating margin 9.4%
More key figures
EPS (TTM) -25.49 IDR
EPS growth (YoY) +215%
Net cash 4.1T IDR FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 41/100

Of which business quality 41 · Market factors (momentum, volatility) 30

Profitability 4
Margins and returns on capital today
Quality Growth 33
Are margins and returns improving?
Cashflow 14
Earnings quality: real cash, not paper profit
Fin. Strength 54
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 21
Distance to the 52-week high (market factor)
Net Issuance 82
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 Bank Artha Graha Internasional Tbk provides various banking products and services in Indonesia. The company operates through four segments: Productive, Consumer, Treasury, and Others. It offers various savings accounts, and demand and time deposits, as well as working capital and investment, productive, consumer, and other loans.

Full company description

PT Bank Artha Graha Internasional Tbk provides various banking products and services in Indonesia. The company operates through four segments: Productive, Consumer, Treasury, and Others. It offers various savings accounts, and demand and time deposits, as well as working capital and investment, productive, consumer, and other loans. The company also provides e-banking services that include retail internet banking, virtual account and billing system, and payroll services, as well as e-statements and safe deposit boxes. In addition, it offers treasury services, including money market, and investment in placements and securities, as well as provides ATM, transaction notification, online deposits and saving account opening, and parking payment services. The company was formerly known as PT Bank Inter-Pacific Tbk and changed its name to PT Bank Artha Graha Internasional Tbk in July 2005. The company was incorporated in 1973 and is headquartered in Jakarta Selatan, Indonesia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Bank Artha Graha Internasional Tbk reported revenue of 2.2T IDR in FY2025 versus 1.8T IDR in FY2021, a compound +5.1%/yr. Reported net income was −568B IDR in FY2025.

Growth Quality 39/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
2.2T IDR
Latest YoY
+12.3%
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.
+11.7%
Avg. growth/yr (5Y) 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.
+4.4%
Avg. growth/yr (25Y) 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.
+13.0%
Revenue +5.1%/yr
FY21 1.8T IDR
FY22 1.6T IDR
FY23 1.8T IDR
FY24 2.0T IDR
FY25 2.2T IDR
Net income
FY21 −168B IDR
FY22 55.0B IDR
FY23 147B IDR
FY24 152B IDR
FY25 −568B IDR
Character of growth · EPS growth decomposed (2014-2025) +1.5 % p.a.
Revenue per share −7.6 pp

of which total revenue −2.8 pp · buybacks/dilution −4.8 pp

EBIT margin +8.5 pp
Tax rate +1.3 pp
Residual (interest, one-offs) −0.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch INPC: get an alert when its fair value changes →

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "PT Bank Artha Graha Internasional Tbk Fair Value". https://www.fairvalue-calculator.com/stock/INPC

Peer Group

Banks - Regional · 1083 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 43 · Bottom 25%
Fair Value upside +53% · Top 25%
Return on assets -2% · Bottom 25%
Net margin (TTM) -40% · Bottom 25%
Operating margin (TTM) 9% · Bottom 25%
Revenue growth 169% · Top 25%
Debt / equity 0.05× · Lower than 75% of peers

Valuation Multiples vs Banks - Regional median · lower = cheaper

P/FCF 0.0× · Cheaper 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 100 · sector 39
FUTURE 100 · sector 44
PAST 0 · sector 41
HEALTH 97 · sector 85
DIVIDEND 0 · sector 49

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 Banks - Regional stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
PT Bank Central Asia Tbk BBCA 6,175 IDR 6,087 IDR -1%
KB Financial Group 105560 184,400 KRW 213,797 KRW +16%
PT Bank Rakyat Indonesia (Persero) Tbk BBRI 2,970 IDR 4,891 IDR +65%
PT Bank Mandiri (Persero) Tbk BMRI 4,310 IDR 7,841 IDR +82%
Banco Bradesco S.A BBD 5,120 ARS 10,240 ARS +100%
Shinhan Financial Group 055550 107,900 KRW 137,259 KRW +27%
Hana Financial Group 086790 136,800 KRW 193,969 KRW +42%
Lloyds Banking Group LYG 4,138 ARS 8,275 ARS +100%
Banco de Chile, CHILE 193.10 CLP 152.55 CLP -21%
Joint Stock Commercial Bank for Foreign Trade of Vietnam, VCB 59,400 VND 84,201 VND +42%

Compare PT Bank Artha Graha Internasional Tbk with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial 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 Bank Artha Graha Internasional Tbk (INPC) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of 213.47 IDR versus a price of 140.00 IDR, about +52% (undervalued).
What is the fair value of INPC?
Our model-based fair value for PT Bank Artha Graha Internasional Tbk is 213.47 IDR (as of Jul 15, 2026), built from audited fundamentals. The current price is 140.00 IDR.
What is the quality score of INPC?
PT Bank Artha Graha Internasional Tbk has a Quality Score of 41/100. 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 Bank Artha Graha Internasional Tbk (INPC)?
PT Bank Artha Graha Internasional Tbk reported trailing-twelve-month revenue of about 1.3T IDR (latest available figure, as of Jul 15, 2026).
What is the net profit margin of INPC?
The net profit margin of PT Bank Artha Graha Internasional Tbk is about -40.4%, meaning it is currently running at a net loss. 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 Bank Artha Graha Internasional 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.