Sanurhasta Mitra PT (MINA) fair value: what the stock is really worth
As of Oct 26, 2026: fair value (intrinsic value) of Sanurhasta Mitra PT stock IDR 18, price IDR 167, upside -89.4%, quality 43 out of 100. Rating: strongly overvalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Fair value above price?No
Good quality?No
Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with oneYes, for free
PT Sanurhasta Mitra Tbk engages in the property development business in Indonesia. It develops subsidized houses in Bali and Boyolali, Central Java; and resorts, as well as manages cottages. The company also owns Santai, a luxurious villa.
Show moreShow less
PT Sanurhasta Mitra Tbk was founded in 1993 and is headquartered in Kebayoran Baru, Indonesia.
Stock analysis
Sanurhasta Mitra PT (MINA) currently trades at 167.00 IDR, while our model-based Fair Value estimate is 17.70 IDR, 89.4% below the price, so the stock looks 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 data coverage at low.
Scenario range: 11.68 IDR (bear) to 22.12 IDR (bull), the price of 167.00 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 43/100 (below-average quality), in the Consumer Cyclical sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Sanurhasta Mitra PT reported revenue of 9.0B IDR in FY2025 versus 4.0B IDR in FY2021, a compound +22.5%/yr. Reported net income was −2.9B IDR in FY2025.
Our AI-assisted moat analysis scores the competitive advantage at 11 out of 100 (low confidence).
What moves the price
The share trades about 74% below its 52-week high and 16% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at −89%, MINA screens richer than that median.
Fair Value models
Bear11.68 IDRFair Value 17.70 IDRBull22.12 IDR
Price 167.00 IDR · Upside -89.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models.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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.44/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+8.0%
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.
−1.0%
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.
+19.2%
Start year 2020 (pandemic). Over 10 years: +0.4% a year
Revenue growth 11 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.
+12.6%
’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.
−286.6% (2020) → −49.6% (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.Lodging · 161 stocks
Beats the industry median on 1/8 measures
Overall it trails its industry peers.
Valuation
Quality Score43 · Below median
Fair Value upside−89.4% · Bottom 25%
Profitability
Return on assets−1.1% · Bottom 25%
Net margin (12 months)−8.4% · Bottom 25%
Operating margin (12 months)−39.4% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−9.5% · Bottom 25%
Balance sheet
Debt / equity0.02× · Lowest 25%
Valuation Multiplesvs Lodging median · lower = cheaper
P/B6.57× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 27
FUTURE (revenue growth)0· sector 32
PAST (return on equity)0· sector 14
HEALTH (low debt)99· sector 89
DIVIDEND (yield)0· sector 35
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.
Is Sanurhasta Mitra PT (MINA) overvalued or undervalued?
As of Oct 26, 2026, our model estimates a fair value of 17.70 IDR versus a price of 167.00 IDR, about −89% upside (overvalued).
What is the fair value of MINA?
Our model-based fair value for Sanurhasta Mitra PT is 17.70 IDR (as of Oct 26, 2026), built from audited fundamentals. The current price: 167.00 IDR.
What is the quality score of MINA?
Sanurhasta Mitra PT has a Quality Score of 43/100. 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 Sanurhasta Mitra PT (MINA)?
Our model-based price target is the fair value of 17.70 IDR (as of Oct 26, 2026) from 1 valuation models. Cautious scenario 11.68 IDR, optimistic scenario 22.12 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Sanurhasta Mitra PT stock forecast for 2026?
Our models put fair value at 17.70 IDR, about −89% upside versus a price of 167.00 IDR (overvalued). Cautious scenario 11.68 IDR, optimistic scenario 22.12 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Sanurhasta Mitra PT (MINA)?
Sanurhasta Mitra PT reported trailing-twelve-month revenue of about 9.3B IDR (latest available figure, as of Oct 26, 2026).
What is the intrinsic value of Sanurhasta Mitra PT (MINA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Sanurhasta Mitra PT it is 17.70 IDR per share (as of Oct 26, 2026), against a price of 167.00 IDR. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is Sanurhasta Mitra PT stock overvalued or undervalued in 2026?
As of Oct 26, 2026, MINA trades above its calculated fair value: price 167.00 IDR, fair value 17.70 IDR, a gap of about −89% (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 MINA?
No. The price is what the market pays today (167.00 IDR); the fair value is what the company's own numbers justify (17.70 IDR). For Sanurhasta Mitra PT the two are 149.30 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Sanurhasta Mitra PT worth?
The market values Sanurhasta Mitra PT at about 1.6T IDR (market capitalisation, as of Oct 26, 2026). Per share that is 167.00 IDR; our models calculate a fair value of 17.70 IDR per share.
What do the bullish and bearish scenarios say about MINA?
Our models span a range for Sanurhasta Mitra PT: cautious scenario 11.68 IDR, base 17.70 IDR, optimistic 22.12 IDR per share (as of Oct 26, 2026, price 167.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Sanurhasta Mitra PT (MINA)?
Balance-sheet figures for Sanurhasta Mitra PT (as of Oct 26, 2026): return on equity −0.5%, debt of 0.02 per unit of equity. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is MINA from its 52-week high?
Sanurhasta Mitra PT trades at 167.00 IDR, about 74% below its 52-week high of 635.00 IDR and 16% above the low of 144.00 IDR (as of Oct 26, 2026). Distance from the high says nothing about value: that is what the fair value of 17.70 IDR is for.
Which stocks are comparable to Sanurhasta Mitra PT?
From the same area (Consumer Cyclical) we also value Marriott International, Inc, Hilton Worldwide Holdings, InterContinental Hotels Group, Hyatt Hotels Corporation, 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 Sanurhasta Mitra PT stock attractive at the current price?
The data as of Oct 26, 2026: price 167.00 IDR, calculated fair value 17.70 IDR (−89%), Quality Score 43/100, 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 MINA calculated?
We run Sanurhasta Mitra PT 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 17.70 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 12.7 % above its aggregate fair value. Sanurhasta Mitra PT 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 Sanurhasta Mitra PT (MINA)?
The closing price on Oct 26, 2026 was 167.00 IDR. Our model-based fair value is 17.70 IDR, about −89% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Sanurhasta Mitra PT right now?
The price sits above even our optimistic bull case (22.12 IDR). The favourable scenario is already priced in. Weak quality (43/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (11.68 IDR to 22.12 IDR) leaves room in how you read the outcome.
Key figures of Sanurhasta Mitra PT
How large is the market capitalisation of Sanurhasta Mitra PT (MINA)?
The market capitalisation of Sanurhasta Mitra PT is 1.6T IDR (≈ $91.4M). 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 are the earnings per share of Sanurhasta Mitra PT (MINA)?
Earnings per share at Sanurhasta Mitra PT are −0.1200 IDR. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Sanurhasta Mitra PT (MINA)?
The net margin of Sanurhasta Mitra PT is −32.6% (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 Sanurhasta Mitra PT (MINA)?
The return on equity (ROE) of Sanurhasta Mitra PT is −0.5% (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 Sanurhasta Mitra PT (MINA)?
On an EBIT basis the return on assets of Sanurhasta Mitra PT is −3.2% (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 Sanurhasta Mitra PT (MINA)?
The operating margin of Sanurhasta Mitra PT is −39.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Sanurhasta Mitra PT (MINA)?
Revenue at Sanurhasta Mitra PT is growing −9.5% versus a year earlier (3y avg −1.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does Sanurhasta Mitra PT (MINA) generate?
The free cash flow of Sanurhasta Mitra PT is −837M 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 Sanurhasta Mitra PT (MINA) hold?
Sanurhasta Mitra PT holds more cash than debt, 163B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Sanurhasta Mitra PT in the live analysis
One click puts Sanurhasta Mitra PT on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 28,000+ stock screener.
Thin data
Oct 26, 2026