EN DE

PT Midi Utama Indonesia Tbk (MIDI) Fair Value & Analysis

Consumer Defensive · ID · Market cap 9.4T IDR

PM PT Midi Utama Indonesia Tbk MIDI · JK
Price278.00 IDR
Fair Value402.87 IDR
Upside+44.9%
Quality55/100
Watch PT Midi Utama Indonesia Tbk for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.1% net margin
Low debt · generates free cash flow
Ranks above peers (11/15)
Moderate moat 49/100
Evidence: High Range 302.15 IDR – 850.64 IDR Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 24 days ago

Fair value updated Jul 16, 2026, revised from 497.66 IDR to 402.87 IDR (−19.0%) since Jun 24, 2026. Share price −2.8% over the past month.

A solid business, screening 45% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (302.15 IDR). The market is more pessimistic than our downside scenario.
  • The model range is unusually wide (302.15 IDR to 850.64 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

485.02 IDR 146.82 IDR Fair Value 402.87 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.

How to read this chart

60‑month range 146.82 IDR – 485.02 IDR · fair‑value band 302.15 IDR – 850.64 IDR · the 278.00 IDR price screens below the 402.87 IDR fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

PT Midi Utama Indonesia Tbk (MIDI) currently trades at 278.00 IDR, while our model-based Fair Value estimate is 402.87 IDR, implying the stock looks roughly 44.9% undervalued today. The Quality Score stands at 55/100 (solid quality), in the Consumer Defensive 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: high), always confirm before acting.

Over the trailing twelve months, PT Midi Utama Indonesia Tbk generated revenue of 21.0T IDR at a net margin of 4.1%. Revenue grew 6.4% year over year. It earns a return on equity of 18.7%. The balance sheet holds a net cash position of 15.9B IDR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 302.15 IDR (bear case) to 850.64 IDR (bull case); at 278.00 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 43% below its 52-week high and 14% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -31% fair-value upside, at 45%, MIDI 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 BearBaseBull Evidence
Highest evidence
Growth DCF 275.37 IDR 555.24 IDR 1,025 IDR 80
Residual Income 164.38 IDR 218.14 IDR 850.64 IDR 76
Rev-Margin DCF 286.22 IDR 510.31 IDR 978.47 IDR 74
All 26 models by family
DCF Models
FCF DCF 291.12 IDR 458.85 IDR 1,007 IDR 38
Owner Earnings 311.94 IDR 707.75 IDR 1,576 IDR 31
5Y Revenue Exit 260.27 IDR 448.42 IDR 843.10 IDR 39
5Y EBITDA Exit 472.42 IDR 877.55 IDR 1,674 IDR 41
5Y P/E Exit 377.20 IDR 856.52 IDR 1,516 IDR 38
10Y Revenue Exit 264.50 IDR 586.47 IDR 799.27 IDR 36
10Y EBITDA Exit 432.70 IDR 1,054 IDR 2,173 IDR 37
10Y P/E Exit 361.63 IDR 844.21 IDR 1,652 IDR 35
Earnings-Based
Graham-Dodd 161.15 IDR 1,124 IDR 1,577 IDR 54
Lynch FV 580.61 IDR 829.44 IDR 1,078 IDR 50
PEG = 1.0 580.61 IDR 829.44 IDR 1,078 IDR 46
EPV 198.58 IDR 230.58 IDR 259.03 IDR 59
Dividend Discount
Gordon GGM 70.70 IDR 154.35 IDR 259.70 IDR 70
DDM Multi-Stage 70.70 IDR 126.44 IDR 160.86 IDR 61
Multiples
P/E Multiple 373.25 IDR 497.66 IDR 622.08 IDR 63
P/S Multiple 302.15 IDR 402.87 IDR 503.59 IDR 58
P/B Multiple 302.15 IDR 402.87 IDR 503.59 IDR 55
EV/EBIT 307.40 IDR 404.12 IDR 500.84 IDR 53
EV/EBITDA 513.73 IDR 679.23 IDR 844.73 IDR 54
EV/Revenue 224.33 IDR 313.09 IDR 401.84 IDR 43
Asset-Based
NCAV (Graham) 67.92 IDR 91.01 IDR 135.84 IDR 50
Growth DCF
Growth DCF 275.37 IDR 555.24 IDR 1,025 IDR 80
Rev-Margin DCF 286.22 IDR 510.31 IDR 978.47 IDR 74
Economic Profit
Residual Income 164.38 IDR 218.14 IDR 850.64 IDR 76
ROIC Compounder 266.97 IDR 391.65 IDR 496.61 IDR 72
Growth Earnings
Growth-Adj P/E 759.44 IDR 1,085 IDR 1,410 IDR 68

Widest divergence: Growth Earnings (1,085 IDR) versus Asset-Based (91.01 IDR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 21.0T IDR
Revenue growth (YoY) +6.4%
Net margin 4.1%
Return on equity 18.7%
Free cash flow 513B IDR FY2025
P/E ratio 10.9
More key figures
Operating margin 5.8%
EPS (TTM) 25.96 IDR
EPS growth (YoY) +39.5%
Net cash 15.9B IDR FY2025

Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 57 · Market factors (momentum, volatility) 34

Profitability 67
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 41
Earnings quality: real cash, not paper profit
Fin. Strength 78
Balance sheet, leverage, solvency risk
Investment 44
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 65
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 Midi Utama Indonesia Tbk engages in the retail trading in Indonesia. The company operates through Food, Fresh Food, and Non-Food segments. It engages in retail of consumer products and trading through minimarket networks under the Alfamidi brand; supermarket network under the Alfamidi super; and fruit store network under the Midi Fresh brand.

Full company description

PT Midi Utama Indonesia Tbk engages in the retail trading in Indonesia. The company operates through Food, Fresh Food, and Non-Food segments. It engages in retail of consumer products and trading through minimarket networks under the Alfamidi brand; supermarket network under the Alfamidi super; and fruit store network under the Midi Fresh brand. The company was formerly known as PT Midimart Utama. The company was founded in 2007 and is headquartered in Tangerang, Indonesia. PT Midi Utama Indonesia Tbk operates as a subsidiary of PT Sumber Alfaria Trijaya Tbk.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Midi Utama Indonesia Tbk reported revenue of 20.6T IDR in FY2025 versus 13.6T IDR in FY2021, a compound +11.0%/yr. Reported net income was 792B IDR in FY2025, compounding +30.9%/yr from FY2021.

Growth Quality 82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
20.6T IDR
Latest YoY
+3.8%
Avg. growth/yr (3Y)
+9.7%
Avg. growth/yr (5Y)
+10.3%
Avg. growth/yr (18Y)
+82.7%
Revenue +11.0%/yr
FY21 13.6T IDR
FY22 15.6T IDR
FY23 17.4T IDR
FY24 19.9T IDR
FY25 20.6T IDR
Net income +30.9%/yr
FY21 270B IDR
FY22 399B IDR
FY23 517B IDR
FY24 546B IDR
FY25 792B IDR

Watch MIDI: 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 Midi Utama Indonesia Tbk Fair Value". https://www.fairvalue-calculator.com/stock/MIDI

Peer Group

Grocery Stores · 83 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 55 · Below median
Fair Value upside +45% · Top 25%
Return on equity (TTM) 19% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 4% · Above median
Operating margin (TTM) 6% · Above median
Revenue growth 6% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Grocery Stores median · lower = cheaper

P/E (TTM) 10.9× · Cheaper than 75% of peers
P/B 2.08× · Pricier than median
P/S (TTM) 0.45× · Pricier than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 5.7× · Cheaper than median
PEG 0.90× · 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 93 · sector 36
FUTURE 32 · sector 17
PAST 75 · sector 51
HEALTH 100 · sector 92
DIVIDEND 0 · sector 48

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 Grocery Stores stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Loblaw Companies Limited L C$65.49 C$44.44 -32%
Koninklijke Ahold Delhaize N.V AD €36.30 €53.50 +47%
The Kroger Co KR $58.82 $28.19 -52%
Woolworths Group WOW A$39.20 A$13.40 -66%
George Weston Limited WN C$100.98 C$63.61 -37%
Coles Group COL A$23.56 A$15.86 -33%
Metro Inc MRU C$93.64 C$94.01 +0%
Carrefour SA CA €16.40 €11.51 -30%
CP ALL Public Company TCPD 1.89 SGD 2.36 SGD +25%
BIM Birlesik Magazalar A.S., BIMAS 385.75 TRY 267.12 TRY -31%

Compare PT Midi Utama Indonesia Tbk with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive 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 Midi Utama Indonesia Tbk (MIDI) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 402.87 IDR versus a price of 278.00 IDR, about +45% (undervalued).
What is the fair value of MIDI?
Our model-based fair value for PT Midi Utama Indonesia Tbk is 402.87 IDR (as of Jul 16, 2026), built from audited fundamentals. The current price is 278.00 IDR.
What is the quality score of MIDI?
PT Midi Utama Indonesia Tbk has a Quality Score of 55/100. 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 Midi Utama Indonesia Tbk (MIDI)?
PT Midi Utama Indonesia Tbk reported trailing-twelve-month revenue of about 21.0T IDR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of MIDI?
The net profit margin of PT Midi Utama Indonesia Tbk is about 4.1%, meaning it keeps roughly 4.1% 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 Midi Utama Indonesia 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.