Inter-Delta Tbk (INTD) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Inter-Delta Tbk IDR 107, price IDR 358, upside -70.0%, quality 56 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Inter-Delta 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
PT Inter Delta Tbk engages in trading of film equipment, micro film, chemicals for photography, and electronic equipment in Indonesia. The company's products include photo printing paper, films and cameras, photo and paper processing chemicals, and others. PT Inter Delta Tbk was founded in 1976 and is headquartered in Jakarta Utara, Indonesia.
Show more
PT Inter Delta Tbk engages in trading of film equipment, micro film, chemicals for photography, and electronic equipment in Indonesia. The company's products include photo printing paper, films and cameras, photo and paper processing chemicals, and others. PT Inter Delta Tbk was founded in 1976 and is headquartered in Jakarta Utara, Indonesia. PT Inter Delta Tbk operates as a subsidiary of Peak Aim Development Limited.
Stock analysis
Inter-Delta Tbk (INTD) currently trades at 358.00 IDR, while our model-based Fair Value estimate is 107.28 IDR, implying the stock looks roughly 233.7% overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 1 models at a data quality of 96/100, which puts the evidence level at low.
Scenario range: 70.80 IDR (bear) to 134.10 IDR (bull), the price of 358.00 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 56/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Inter-Delta Tbk reported revenue of 36.2B IDR in FY2025 versus 59.3B IDR in FY2021, a compound −11.6%/yr. Reported net income was −2.4B IDR in FY2025.
Key figures
Market cap 212B IDR (≈ $21.2M) · P/E ratio 72.3 · P/S ratio 4.89 · EPS (TTM) 4.95 IDR · Net margin −6.7% · Return on equity −4.9% · Return on assets (EBIT) −6.0% · Operating margin −7.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 8% below its 52-week high and 85% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 26% fair-value upside, at −70%, INTD screens richer than that median.
Fair Value models
Bear 70.80 IDRFair Value 107.28 IDRBull 134.10 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 (3.62 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.0/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+15.9%
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.
−5.7%
Revenue growth 5 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.
−6.8%
Start year 2020 (pandemic). Over 10 years: −8.8% a year
Revenue growth 25 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.
−4.2%
’14
’15
’16
’17
’18
’19
’20
’21
’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.
−7.9% (2020) → −15.8% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
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.Paper & Paper Products · 121 stocks
Beats the industry median on 2/8 measures
Overall it trails its industry peers.
Valuation
Quality Score56 · Top 25%
Fair Value upside−70% · Bottom 25%
Profitability
Return on assets−7% · Bottom 25%
Net margin (TTM)−5% · Bottom 25%
Operating margin (TTM)−7% · Bottom 25%
Growth and dividend
Revenue growth−15% · Bottom 25%
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Paper & Paper Products median · lower = cheaper
P/E (TTM)72.3× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 20
FUTURE (revenue growth)0· sector 7
PAST (return on equity)0· sector 13
HEALTH (low debt)99· sector 91
DIVIDEND (yield)0· sector 47
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). "Inter-Delta Tbk Fair Value". https://www.fairvalue-calculator.com/stock/INTD
Frequently asked questions
Is Inter-Delta Tbk (INTD) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 107.28 IDR versus a price of 358.00 IDR, about −70% upside (overvalued).
What is the fair value of INTD?
Our model-based fair value for Inter-Delta Tbk is 107.28 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 358.00 IDR.
What is the quality score of INTD?
Inter-Delta Tbk has a Quality Score of 56/100. 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 Inter-Delta Tbk (INTD)?
Our model-based price target is the fair value of 107.28 IDR (as of Sep 24, 2026) from 1 valuation models. Cautious scenario 70.80 IDR, optimistic scenario 134.10 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Inter-Delta Tbk stock forecast for 2026?
Our models put fair value at 107.28 IDR, about −70% upside versus a price of 358.00 IDR (overvalued). Cautious scenario 70.80 IDR, optimistic scenario 134.10 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Inter-Delta Tbk (INTD)?
Inter-Delta Tbk reported trailing-twelve-month revenue of about 34.4B IDR (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of Inter-Delta Tbk (INTD)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Inter-Delta Tbk it is 107.28 IDR per share (as of Sep 24, 2026), against a price of 358.00 IDR. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is Inter-Delta Tbk stock overvalued or undervalued in 2026?
As of Sep 24, 2026, INTD trades above its calculated fair value: price 358.00 IDR, fair value 107.28 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 INTD?
No. The price is what the market pays today (358.00 IDR); the fair value is what the company's own numbers justify (107.28 IDR). For Inter-Delta Tbk the two are 250.72 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Inter-Delta Tbk worth?
The market values Inter-Delta Tbk at about 212B IDR (market capitalisation, as of Sep 24, 2026). Per share that is 358.00 IDR; our models calculate a fair value of 107.28 IDR per share.
What do the bullish and bearish scenarios say about INTD?
Our models span a range for Inter-Delta Tbk: cautious scenario 70.80 IDR, base 107.28 IDR, optimistic 134.10 IDR per share (as of Sep 24, 2026, price 358.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of INTD?
Inter-Delta Tbk trades at a price-to-earnings ratio of 72.3 (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 107.28 IDR is built from several models across several years.
How solid is the balance sheet of Inter-Delta Tbk (INTD)?
Balance-sheet figures for Inter-Delta Tbk (as of Sep 24, 2026): return on equity −4.9%, debt of 0.01 per unit of equity. They feed the Quality Score of 56/100, which measures business quality independently of the share price.
How far is INTD from its 52-week high?
Inter-Delta Tbk trades at 358.00 IDR, about 8% below its 52-week high of 390.00 IDR and 85% above the low of 194.00 IDR (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 107.28 IDR is for.
Which stocks are comparable to Inter-Delta Tbk?
From the same area (Basic Materials) we also value UPM-Kymmene Oyj, Shandong Sunpaper Co, Nine Dragons Paper (Holdings) Limited, PT Indah Kiat Pulp & Paper Tbk, 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 Inter-Delta Tbk stock attractive at the current price?
The data as of Sep 24, 2026: price 358.00 IDR, calculated fair value 107.28 IDR (−70%), Quality Score 56/100, from 1 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 INTD calculated?
We run Inter-Delta Tbk through 1 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 107.28 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 14.1 % above its aggregate fair value. Inter-Delta 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 Inter-Delta Tbk (INTD)?
The closing price on Sep 23, 2026 was 358.00 IDR. Our model-based fair value is 107.28 IDR, about −70% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Inter-Delta Tbk right now?
The price sits above even our optimistic bull case (134.10 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 (56/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (70.80 IDR to 134.10 IDR) leaves room in how you read the outcome.
Key figures of Inter-Delta Tbk
How large is the market capitalisation of Inter-Delta Tbk (INTD)?
The market capitalisation of Inter-Delta Tbk is 212B IDR (≈ $21.2M). 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 Inter-Delta Tbk (INTD)?
The price-to-sales ratio of Inter-Delta Tbk is 4.89 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Inter-Delta Tbk (INTD)?
Earnings per share at Inter-Delta Tbk are 4.95 IDR (price ÷ EPS = P/E 72.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Inter-Delta Tbk (INTD)?
The net margin of Inter-Delta Tbk is −6.7% (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 Inter-Delta Tbk (INTD)?
The return on equity (ROE) of Inter-Delta Tbk is −4.9% (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 Inter-Delta Tbk (INTD)?
On an EBIT basis the return on assets of Inter-Delta Tbk is −6.0% (avg 5y). 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 Inter-Delta Tbk (INTD)?
The operating margin of Inter-Delta Tbk is −7.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Inter-Delta Tbk (INTD)?
Revenue at Inter-Delta Tbk is growing −15.2% versus a year earlier (3y avg −5.7%). 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 Inter-Delta Tbk (INTD)?
Earnings per share at Inter-Delta Tbk are growing −76.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Inter-Delta Tbk (INTD) generate?
The free cash flow of Inter-Delta Tbk is −13.0B IDR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Inter-Delta Tbk (INTD) hold?
Inter-Delta Tbk holds more cash than debt, 5.6B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Inter-Delta Tbk in the live analysis
One click puts Inter-Delta 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.
