EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

MNC Studios International Tbk PT (MSIN) fair value: what the stock is really worth

As of Sep 23, 2026: fair value of MNC Studios International Tbk PT IDR 304, price IDR 242, upside +25.5%, quality 52 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? Yes
  3. Add to watchlist

Communication Services · ID · ISIN ID1000143605

MS Thin data Sep 24, 2026

MNC Studios International Tbk PT

MSIN · JK

UndervaluedThe stock appears undervalued with acceptable quality.

Fair value 303.69 IDR · Undervalued (+25%)
!Quality 52/100
!Expensive Growth (revenue 5y +22.5 %/yr)
Highly profitable · 25.8% net margin (TTM)
!Low debt · negative free cash flow
Ranks above peers (9/12)
!Moderate moat 62/100
!Insider activity 40/100
!Evidence only low, so the estimate is less certain

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

1,680 IDR 29.10 IDR Fair Value 303.69 IDR Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

60‑month range 29.10 IDR – 1,680 IDR · fair‑value band 160.81 IDR – 394.80 IDR · the 242.00 IDR price screens below the 303.69 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.

Follow MNC Studios International Tbk PT in your weekly email

Every Wednesday you see whether MNC Studios International Tbk PT is on track or worth a review, plus price against fair value. Free, up to 3 stocks.

We send you a confirmation link. Unsubscribe with one click.

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

Company profile

PT MNC Digital Entertainment Tbk, together with its subsidiaries, engages in producing, developing, and distributing content and intellectual properties across various media platforms in Indonesia. It operates through Content, IP & Others; Online Advertising; and Subscription segments.

Show more

PT MNC Digital Entertainment Tbk, together with its subsidiaries, engages in producing, developing, and distributing content and intellectual properties across various media platforms in Indonesia. It operates through Content, IP & Others; Online Advertising; and Subscription segments. The company is involved in media and entertainment activities, such as drama production houses, infotainment, reality shows, game shows, animation, films, original content, micro drama, and music labels. It also acts as an advertising and talent agency; provides content and IP licensing; and operates social media, including multi-channel networks (MCN) and digital marketing, as well as OTT superapps, RCTI+ (AVOD Superapp) & Vision+ (SVOD Superapp). The company was formerly known as PT MNC Studios International TBK and changed its name to PT MNC Digital Entertainment Tbk in March 2022. PT MNC Digital Entertainment Tbk was founded in 2000 and is based in Jakarta Barat, Indonesia. The company operates as a subsidiary of PT Media Nusantara Citra Tbk.

Stock analysis

MNC Studios International Tbk PT (MSIN) currently trades at 242.00 IDR, while our model-based Fair Value estimate is 303.69 IDR, implying the stock looks roughly 20.3% undervalued today.

Show more

Valuation

Bull case: the Growth Earnings group reads highest at a median of 431.73 IDR per share, and 7 of the 15 models we run sit above the 242.00 IDR price.

Bear case: the Asset-Based group reads lowest at 72.91 IDR, and 8 of the 15 models stay below the price. Evidence for this calculation is low.

Scenario range: 160.81 IDR (bear) to 394.80 IDR (bull), the price of 242.00 IDR sits inside 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 52/100 (solid quality), in the Communication Services sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

MNC Studios International Tbk PT reported revenue of 3.8T IDR in FY2025 versus 1.8T IDR in FY2021, a compound +20.6%/yr. Reported net income was 975B IDR in FY2025, compounding +34.3%/yr from FY2021.

Key figures

Market cap 27.7T IDR (≈ $2.8B) · P/E ratio 14.2 · P/S ratio 3.62 · EPS (TTM) 17.01 IDR · Net margin 25.4% · Return on equity 15.1% · Return on assets (EBIT) 7.1% · Operating margin 14.9%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).

What moves the price

The share trades about 82% below its 52-week high and at its 52-week low, currently below its 200-day average.

For context, the median of 10 Communication Services peers we cover trades at −3% fair-value upside, at 25%, MSIN screens cheaper than that median.

Fair Value models

Bear 160.81 IDR Fair Value 303.69 IDR Bull 394.80 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 (12.44 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.
Highest evidence
EPV 93.07 IDR 106.60 IDR 118.27 IDR 74
ROIC Compounder 93.07 IDR 106.60 IDR 132.75 IDR 72
Owner Earnings 191.05 IDR 402.25 IDR 818.91 IDR 71
All 15 models by family
DCF Models
Owner Earnings 191.05 IDR 402.25 IDR 818.91 IDR 71
Earnings-Based
Graham-Dodd 109.26 IDR 727.43 IDR 1,019 IDR 63
Lynch FV 212.58 IDR 303.69 IDR 394.80 IDR 61
PEG = 1.0 212.58 IDR 303.69 IDR 394.80 IDR 57
EPV 93.07 IDR 106.60 IDR 118.27 IDR 74
Multiples
P/E Multiple 265.13 IDR 353.50 IDR 441.88 IDR 63
P/S Multiple 165.82 IDR 221.09 IDR 276.36 IDR 58
P/B Multiple 204.87 IDR 273.16 IDR 341.45 IDR 55
EV/EBIT 133.21 IDR 175.16 IDR 217.11 IDR 66
EV/EBITDA 161.36 IDR 212.69 IDR 264.03 IDR 67
EV/Revenue 102.80 IDR 143.70 IDR 184.60 IDR 54
Asset-Based
NCAV (Graham) 54.41 IDR 72.91 IDR 108.81 IDR 54
Economic Profit
Residual Income 106.50 IDR 136.89 IDR 353.57 IDR 63
ROIC Compounder 93.07 IDR 106.60 IDR 132.75 IDR 72
Growth Earnings
Growth-Adj P/E 302.21 IDR 431.73 IDR 561.24 IDR 67

Open the full fair value analysis →

Notify me when MSIN reaches fair value

Put MSIN on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 52/100

Of which business quality 52 · Market factors (momentum, volatility) 15

Profitability 55
Margins and returns on capital today
Quality Growth 59
Are margins and returns improving?
Cashflow 12
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 26
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 0
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 72
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+10.4%
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.
+2.9%
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.
+22.5%
Start year 2020 (pandemic). Over 10 years: +22.0% a year
Revenue growth 10 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.
+22.0%
What shareholders gained per year (last 5 years), in IDR (mathematically smoothed) What the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in IDR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+31.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+31.9%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years Two data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.32% vs 72%, slowing
Profit margin 2020 to 2025 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.20% → 17%
2025 sits 171% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2020 (pandemic)

Watch MSIN, get fair value alerts →

Compare MNC Studios International Tbk PT with another stock

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

Free, no sign-up

Peer GroupHow 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.Entertainment · 263 stocks

Beats the industry median on 9/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score 52 · Above median
Fair Value upside +26% · Above median
Profitability
Return on equity (TTM) 15% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 26% · Top 25%
Operating margin (TTM) 15% · Top 25%
Growth and dividend
Revenue growth 18% · Above median
Balance sheet
Debt / equity 0.04× · Below median

Valuation Multiplesvs Entertainment median · lower = cheaper

P/E (TTM) 14.2× · Cheaper than median
P/B 4.19× · Priciest 25%
P/S (TTM) 6.93× · Priciest 25%
EV/EBITDA 29.0× · Priciest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)67 · sector 31
FUTURE (revenue growth)89 · sector 11
PAST (return on equity)60 · sector 5
HEALTH (low debt)98 · sector 97
DIVIDEND (yield)0 · sector 44

Context: sector, industry, market

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

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Netflix, Inc NFLX $72.16 $79.38 +10%
The Walt Disney Company DIS $103.82 $100.87 −3%
Warner Bros. Discovery, Inc WBD $30.83 $13.47 −56%
Live Nation Entertainment, Inc LYV $169.84 $64.71 −62%
Universal Music Group UMG €14.55 €16.00 +10%
TKO Group TKO $188.87 $95.50 −49%
Formula One Group FWONK $94.62 $104.08 +10%
Fox Corporation FOXA $64.25 $89.49 +39%
Roku, Inc ROKU $154.25 $42.88 −72%
News Corporation NWS A$45.40 A$29.85 −34%

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

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). "MNC Studios International Tbk PT Fair Value". https://www.fairvalue-calculator.com/stock/MSIN

Frequently asked questions

Is MNC Studios International Tbk PT (MSIN) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 303.69 IDR versus a price of 242.00 IDR, about +25% upside (undervalued).
What is the fair value of MSIN?
Our model-based fair value for MNC Studios International Tbk PT is 303.69 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 242.00 IDR.
What is the quality score of MSIN?
MNC Studios International Tbk PT has a Quality Score of 52/100. 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 MNC Studios International Tbk PT (MSIN)?
Our model-based price target is the fair value of 303.69 IDR (as of Sep 24, 2026) from 15 valuation models. Cautious scenario 160.81 IDR, optimistic scenario 394.80 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the MNC Studios International Tbk PT stock forecast for 2026?
Our models put fair value at 303.69 IDR, about +25% upside versus a price of 242.00 IDR (undervalued). Cautious scenario 160.81 IDR, optimistic scenario 394.80 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of MNC Studios International Tbk PT (MSIN)?
MNC Studios International Tbk PT reported trailing-twelve-month revenue of about 4.0T IDR (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of MNC Studios International Tbk PT (MSIN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For MNC Studios International Tbk PT it is 303.69 IDR per share (as of Sep 24, 2026), against a price of 242.00 IDR. It is the blended result of 15 valuation models (cash flow, earnings, asset, dividend).
Is MNC Studios International Tbk PT stock overvalued or undervalued in 2026?
As of Sep 24, 2026, MSIN trades below its calculated fair value: price 242.00 IDR, fair value 303.69 IDR, a gap of about +25% (undervalued). 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 MSIN?
No. The price is what the market pays today (242.00 IDR); the fair value is what the company's own numbers justify (303.69 IDR). For MNC Studios International Tbk PT the two are 61.69 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is MNC Studios International Tbk PT worth?
The market values MNC Studios International Tbk PT at about 27.7T IDR (market capitalisation, as of Sep 24, 2026). Per share that is 242.00 IDR; our models calculate a fair value of 303.69 IDR per share.
What do the bullish and bearish scenarios say about MSIN?
Our models span a range for MNC Studios International Tbk PT: cautious scenario 160.81 IDR, base 303.69 IDR, optimistic 394.80 IDR per share (as of Sep 24, 2026, price 242.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MSIN?
MNC Studios International Tbk PT trades at a price-to-earnings ratio of 14.2 (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 303.69 IDR is built from several models across several years. Other multiples: P/B 4.2, P/S 6.9, EV/EBITDA 29.0.
How solid is the balance sheet of MNC Studios International Tbk PT (MSIN)?
Balance-sheet figures for MNC Studios International Tbk PT (as of Sep 24, 2026): return on equity 15.1%, debt of 0.04 per unit of equity. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is MSIN from its 52-week high?
MNC Studios International Tbk PT trades at 242.00 IDR, about 82% below its 52-week high of 1,320 IDR and at the low of 242.00 IDR (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 303.69 IDR is for.
Which stocks are comparable to MNC Studios International Tbk PT?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Warner Bros. Discovery, Inc, Live Nation Entertainment, Inc, 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 MNC Studios International Tbk PT stock attractive at the current price?
The data as of Sep 24, 2026: price 242.00 IDR, calculated fair value 303.69 IDR (+25%), Quality Score 52/100, from 15 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 MSIN calculated?
We run MNC Studios International Tbk PT through 15 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 303.69 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. MNC Studios International Tbk PT currently trades 25 % below its own fair value, and the market average says nothing about that. 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 MNC Studios International Tbk PT (MSIN)?
The closing price on Sep 23, 2026 was 242.00 IDR. Our model-based fair value is 303.69 IDR, about +25% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with MNC Studios International Tbk PT right now?
Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (160.81 IDR to 394.80 IDR) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Key figures of MNC Studios International Tbk PT

How large is the market capitalisation of MNC Studios International Tbk PT (MSIN)?
The market capitalisation of MNC Studios International Tbk PT is 27.7T IDR (≈ $2.8B). 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 MNC Studios International Tbk PT (MSIN)?
The price-to-sales ratio of MNC Studios International Tbk PT is 3.62 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of MNC Studios International Tbk PT (MSIN)?
Earnings per share at MNC Studios International Tbk PT are 17.01 IDR (price ÷ EPS = P/E 14.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of MNC Studios International Tbk PT (MSIN)?
The net margin of MNC Studios International Tbk PT is 25.4% (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 MNC Studios International Tbk PT (MSIN)?
The return on equity (ROE) of MNC Studios International Tbk PT is 15.1% (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 MNC Studios International Tbk PT (MSIN)?
On an EBIT basis the return on assets of MNC Studios International Tbk PT is 7.1% (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 MNC Studios International Tbk PT (MSIN)?
The operating margin of MNC Studios International Tbk PT is 14.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at MNC Studios International Tbk PT (MSIN)?
Revenue at MNC Studios International Tbk PT is growing +17.8% versus a year earlier (3y avg +2.9%). 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 MNC Studios International Tbk PT (MSIN)?
Earnings per share at MNC Studios International Tbk PT are growing +51.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does MNC Studios International Tbk PT (MSIN) generate?
The free cash flow of MNC Studios International Tbk PT is −179B 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 MNC Studios International Tbk PT (MSIN) hold?
MNC Studios International Tbk PT holds more cash than debt, 414B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed

Watch MNC Studios International Tbk PT in the live analysis

One click puts MNC Studios International Tbk PT 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.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.