PT Multisarana Intan Eduka Tbk (MSIE) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of PT Multisarana Intan Eduka Tbk IDR 50, price IDR 158, upside -68.2%, quality 50 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch PT Multisarana Intan Eduka 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 Multisarana Intan Eduka Tbk engages in the rental of buildings for educational infrastructure in Indonesia. It leases two properties located in Jl. Pattimura, Surabaya. The company was founded in 2011 and is based in Surabaya, Indonesia.
Stock analysis
PT Multisarana Intan Eduka Tbk (MSIE) currently trades at 158.00 IDR, while our model-based Fair Value estimate is 50.27 IDR, implying the stock looks roughly 214.3% overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 1 models at a data quality of 85/100, which puts the evidence level at low.
Scenario range: 37.51 IDR (bear) to 75.03 IDR (bull), the price of 158.00 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 50/100 (solid quality), in the Real Estate sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
PT Multisarana Intan Eduka Tbk reported revenue of 6.8B IDR in FY2025 versus 3.7B IDR in FY2022, a compound +22.3%/yr. Reported net income was −986M IDR in FY2025.
Key figures
Market cap 231B IDR (≈ $12.9M) · P/S ratio 17.3 · Net margin −14.5% · Return on equity 0.6% · Return on assets (EBIT) 18.1% · Operating margin 22.9% · Revenue (TTM) 6.9B IDR · Revenue growth (YoY) +6.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 285% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −37% fair-value upside, at −68%, MSIE screens richer than that median.
Fair Value models
Bear 37.51 IDRFair Value 50.27 IDRBull 75.03 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.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.58/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+5.9%
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.
+22.3%
’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.
1,824.8% (2022) → −10.4% (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
Compare PT Multisarana Intan Eduka Tbk with another stock
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.Real Estate Services · 547 stocks
Beats the industry median on 4/9 measures
A mixed picture versus its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside−68% · Bottom 25%
Profitability
Return on equity (TTM)1% · Below median
Return on assets0% · Bottom 25%
Net margin (TTM)10% · Below median
Operating margin (TTM)23% · Above median
Growth and dividend
Revenue growth7% · Above median
Balance sheet
Debt / equity0.01× · Lowest 25%
Valuation Multiplesvs Real Estate Services median · lower = cheaper
EV/EBITDA1.9× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 38
FUTURE (revenue growth)33· sector 12
PAST (return on equity)2· sector 16
HEALTH (low debt)99· sector 83
DIVIDEND (yield)0· sector 65
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 PT Multisarana Intan Eduka Tbk (MSIE) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 50.27 IDR versus a price of 158.00 IDR, about −68% upside (overvalued).
What is the fair value of MSIE?
Our model-based fair value for PT Multisarana Intan Eduka Tbk is 50.27 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 158.00 IDR.
What is the quality score of MSIE?
PT Multisarana Intan Eduka Tbk has a Quality Score of 50/100. 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 PT Multisarana Intan Eduka Tbk (MSIE)?
Our model-based price target is the fair value of 50.27 IDR (as of Sep 24, 2026) from 1 valuation models. Cautious scenario 37.51 IDR, optimistic scenario 75.03 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Multisarana Intan Eduka Tbk stock forecast for 2026?
Our models put fair value at 50.27 IDR, about −68% upside versus a price of 158.00 IDR (overvalued). Cautious scenario 37.51 IDR, optimistic scenario 75.03 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Multisarana Intan Eduka Tbk (MSIE)?
PT Multisarana Intan Eduka Tbk reported trailing-twelve-month revenue of about 6.9B IDR (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of PT Multisarana Intan Eduka Tbk (MSIE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Multisarana Intan Eduka Tbk it is 50.27 IDR per share (as of Sep 24, 2026), against a price of 158.00 IDR. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is PT Multisarana Intan Eduka Tbk stock overvalued or undervalued in 2026?
As of Sep 24, 2026, MSIE trades above its calculated fair value: price 158.00 IDR, fair value 50.27 IDR, a gap of about −68% (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 MSIE?
No. The price is what the market pays today (158.00 IDR); the fair value is what the company's own numbers justify (50.27 IDR). For PT Multisarana Intan Eduka Tbk the two are 107.73 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Multisarana Intan Eduka Tbk worth?
The market values PT Multisarana Intan Eduka Tbk at about 231B IDR (market capitalisation, as of Sep 24, 2026). Per share that is 158.00 IDR; our models calculate a fair value of 50.27 IDR per share.
What do the bullish and bearish scenarios say about MSIE?
Our models span a range for PT Multisarana Intan Eduka Tbk: cautious scenario 37.51 IDR, base 50.27 IDR, optimistic 75.03 IDR per share (as of Sep 24, 2026, price 158.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Multisarana Intan Eduka Tbk (MSIE)?
Balance-sheet figures for PT Multisarana Intan Eduka Tbk (as of Sep 24, 2026): return on equity 0.6%, debt of 0.01 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is MSIE from its 52-week high?
PT Multisarana Intan Eduka Tbk trades at 158.00 IDR, about 15% below its 52-week high of 185.00 IDR and 285% above the low of 41.00 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 50.27 IDR is for.
Which stocks are comparable to PT Multisarana Intan Eduka Tbk?
From the same area (Real Estate) we also value Vingroup Joint Stock Company, CBRE Group, Vonovia SE, Cellnex Telecom, S.A, 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 PT Multisarana Intan Eduka Tbk stock attractive at the current price?
The data as of Sep 24, 2026: price 158.00 IDR, calculated fair value 50.27 IDR (−68%), Quality Score 50/100, 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 MSIE calculated?
We run PT Multisarana Intan Eduka 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 50.27 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 14.0 % above its aggregate fair value. PT Multisarana Intan Eduka 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 PT Multisarana Intan Eduka Tbk (MSIE)?
The closing price on Sep 24, 2026 was 158.00 IDR. Our model-based fair value is 50.27 IDR, about −68% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Multisarana Intan Eduka Tbk right now?
The price sits above even our optimistic bull case (75.03 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 (50/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (37.51 IDR to 75.03 IDR) leaves room in how you read the outcome.
Key figures of PT Multisarana Intan Eduka Tbk
How large is the market capitalisation of PT Multisarana Intan Eduka Tbk (MSIE)?
The market capitalisation of PT Multisarana Intan Eduka Tbk is 231B IDR (≈ $12.9M). 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 PT Multisarana Intan Eduka Tbk (MSIE)?
The price-to-sales ratio of PT Multisarana Intan Eduka Tbk is 17.3 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of PT Multisarana Intan Eduka Tbk (MSIE)?
The net margin of PT Multisarana Intan Eduka Tbk is −14.5% (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 PT Multisarana Intan Eduka Tbk (MSIE)?
The return on equity (ROE) of PT Multisarana Intan Eduka Tbk is 0.6% (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 PT Multisarana Intan Eduka Tbk (MSIE)?
On an EBIT basis the return on assets of PT Multisarana Intan Eduka Tbk is 18.1% (avg 4y). 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 PT Multisarana Intan Eduka Tbk (MSIE)?
The operating margin of PT Multisarana Intan Eduka Tbk is 22.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Multisarana Intan Eduka Tbk (MSIE)?
Revenue at PT Multisarana Intan Eduka Tbk is growing +6.5% versus a year earlier (3y avg +22.3%). 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 PT Multisarana Intan Eduka Tbk (MSIE)?
Earnings per share at PT Multisarana Intan Eduka Tbk are growing −76.3% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch PT Multisarana Intan Eduka Tbk in the live analysis
One click puts PT Multisarana Intan Eduka 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.
