Fairvalue-Calculator Fairvalue-Calculator
EN DE

PT Intermedia Capital Tbk, through its subsidiaries, (MDIA) Fair Value & Analysis

Communication Services · ID · Market cap 2.6T IDR

PI PT Intermedia Capital Tbk, through its subsidiaries, MDIA · JK
Price70.00 IDR
Fair Value15.58 IDR
Upside-77.7%
Quality94/100
Evidence: Medium Range 11.97 IDR – 19.55 IDR

Fair value as of: Jun 24, 2026

From 14 valuation models · updated 5 days ago

Share price −31.0% over the past month.

Price vs Fair Value (12 months)

177.33 IDR 24.50 IDR Fair Value 15.58 IDR Jun 2025 Jun 2026

12‑month range 24.50 IDR – 177.33 IDR · fair‑value band 11.97 IDR – 19.55 IDR · the 70.00 IDR price screens above the 15.58 IDR fair value. As of Jun 24, 2026.

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

Analysis

PT Intermedia Capital Tbk, through its subsidiaries, (MDIA) currently trades at 70.00 IDR, while our model-based Fair Value estimate is 15.58 IDR — implying the stock looks roughly 77.7% overvalued today. We read business quality at 94/100 (high 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: medium).

Over the trailing twelve months, PT Intermedia Capital Tbk, through its subsidiaries, generated revenue of 605B IDR at a net margin of -7.8%. Revenue declined 24.6% year over year. It earns a return on equity of -4.9%. Net debt stands at 1.9T IDR. Fundamentals as of Jun 24, 2026

Key figures & financial health

Revenue (TTM) 605B IDR
Revenue growth (YoY) -24.6%
Net margin -7.8%
Return on equity -4.9%
Free cash flow 85.1B IDR FY2025
Operating margin 2.3%
More key figures
EPS (TTM) -1.21 IDR
EPS growth (YoY) -99.8%
Net debt 1.9T IDR FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 24, 2026. TTM = trailing twelve months.

About the company

PT Intermedia Capital Tbk, through its subsidiaries, provides general and private television broadcasting services in Indonesia. The company manages ANTV, a free-to-air television channel. It also offers content services. The company was founded in 2008 and is headquartered in Jakarta, Indonesia. PT Intermedia Capital Tbk is a subsidiary of PT Visi Media Asia Tbk.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Intermedia Capital Tbk, through its subsidiaries, reported revenue of 605B IDR in FY2025 versus 1.4T IDR in FY2021, a compound −18.2%/yr. Reported net income was −47.4B IDR in FY2025.

Revenue −18.2%/yr
FY21 1.4T IDR
FY22 1.3T IDR
FY23 778B IDR
FY24 669B IDR
FY25 605B IDR
Net income
FY21 81.6B IDR
FY22 31.7B IDR
FY23 −960B IDR
FY24 −943B IDR
FY25 −47.4B IDR

Open the full interactive analysis →

Similar stocks

6 more Broadcasting stocks, each showing price versus our Fair Value estimate (as of Jun 24, 2026).

Stock Price Fair Value vs Fair Value
SKY Perfect JSAT Corporation SKPJY $47.85 $16.95 -65%
RTL Group RGLXF $41.00 $43.74 +7%
Nexstar Media Group NXST $173.41 $73.15 -58%
SES S.A SESG €7.20 €15.57 +116%
Nippon Television Holdings NPTVF $18.22 $23.96 +32%
ITV plc ITVPY $11.01 $12.94 +18%

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 Stocks

Frequently asked questions

Is PT Intermedia Capital Tbk, through its subsidiaries, (MDIA) undervalued?
As of Jun 24, 2026, our model estimates a fair value of 15.58 IDR versus a price of 70.00 IDR — about −78% (overvalued). Model-based estimate, not financial advice.
What is the fair value of MDIA?
Our 21-model fair value for PT Intermedia Capital Tbk, through its subsidiaries, is 15.58 IDR (as of Jun 24, 2026), built from audited fundamentals. The current price is 70.00 IDR.
What is the quality score of MDIA?
PT Intermedia Capital Tbk, through its subsidiaries, has a Quality Score of 94/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of PT Intermedia Capital Tbk, through its subsidiaries, (MDIA)?
PT Intermedia Capital Tbk, through its subsidiaries, reported trailing-twelve-month revenue of about 605B IDR (latest available figure, as of Jun 24, 2026).
What is the net profit margin of MDIA?
The net profit margin of PT Intermedia Capital Tbk, through its subsidiaries, is about -7.8%, 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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.