EN DE

PT Dayamitra Telekomunikasi Tbk. (MTEL) Fair Value & Analysis

Communication Services · ID · Market cap 37.3T IDR

PD PT Dayamitra Telekomunikasi Tbk. MTEL · JK
Price432.00 IDR
Fair Value444.69 IDR
Upside+2.9%
Quality60/100
Watch PT Dayamitra Telekomunikasi Tbk. for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 22.4% net margin
Low debt · generates free cash flow
5.53% dividend yield
Ranks above peers (9/14)
Wide moat 65/100
Evidence: High Range 333.52 IDR – 603.32 IDR Share as image

Fair value as of: Jul 16, 2026

From 26 valuation models · updated 25 days ago

Fair value updated Jul 16, 2026, revised from 560.43 IDR to 444.69 IDR (−20.7%) since Jun 24, 2026. Share price −11.8% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (333.52 IDR to 603.32 IDR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

699.04 IDR 432.00 IDR Fair Value 444.69 IDR Nov 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

56‑month range 432.00 IDR – 699.04 IDR · fair‑value band 333.52 IDR – 603.32 IDR · the 432.00 IDR price screens below the 444.69 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

PT Dayamitra Telekomunikasi Tbk. (MTEL) currently trades at 432.00 IDR, while our model-based Fair Value estimate is 444.69 IDR, implying the stock looks roughly 2.9% fairly valued today. The Quality Score stands at 60/100 (solid quality), in the Communication Services 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 Dayamitra Telekomunikasi Tbk. generated revenue of 9.6T IDR at a net margin of 22.4%. Revenue grew 1.4% year over year. It earns a return on equity of 6.3%. Net debt stands at 20.9T IDR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 333.52 IDR (bear case) to 603.32 IDR (bull case); at 432.00 IDR, the current price sits within 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 39% below its 52-week high, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at 32% fair-value upside, at 3%, MTEL screens richer 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 360.89 IDR 751.79 IDR 1,432 IDR 80
Residual Income 336.34 IDR 354.04 IDR 373.15 IDR 76
Rev-Margin DCF 155.04 IDR 345.94 IDR 583.21 IDR 74
All 26 models by family
DCF Models
FCF DCF 357.61 IDR 760.24 IDR 1,457 IDR 38
Owner Earnings 355.81 IDR 757.09 IDR 1,452 IDR 31
5Y Revenue Exit 155.04 IDR 344.39 IDR 588.67 IDR 39
5Y EBITDA Exit 470.82 IDR 970.97 IDR 1,583 IDR 41
5Y P/E Exit 258.73 IDR 550.13 IDR 870.14 IDR 38
10Y Revenue Exit 209.77 IDR 409.49 IDR 689.36 IDR 36
10Y EBITDA Exit 429.04 IDR 869.19 IDR 1,510 IDR 37
10Y P/E Exit 287.44 IDR 560.43 IDR 921.73 IDR 35
Earnings-Based
Graham-Dodd 177.88 IDR 715.64 IDR 973.25 IDR 54
Lynch FV 178.35 IDR 254.78 IDR 331.22 IDR 50
PEG = 1.0 178.35 IDR 254.78 IDR 331.22 IDR 46
EPV 206.68 IDR 275.04 IDR 335.81 IDR 59
Dividend Discount
Gordon GGM 245.23 IDR 535.37 IDR 900.78 IDR 70
DDM Multi-Stage 245.23 IDR 438.56 IDR 557.94 IDR 61
Multiples
P/E Multiple 431.61 IDR 575.48 IDR 719.35 IDR 63
P/S Multiple 308.90 IDR 411.86 IDR 514.83 IDR 58
P/B Multiple 333.52 IDR 444.69 IDR 555.86 IDR 55
EV/EBIT 335.81 IDR 507.99 IDR 680.17 IDR 53
EV/EBITDA 592.15 IDR 849.78 IDR 1,107 IDR 54
EV/Revenue 66.39 IDR 172.30 IDR 278.21 IDR 43
Asset-Based
NCAV (Graham) 205.82 IDR 275.80 IDR 411.64 IDR 50
Growth DCF
Growth DCF 360.89 IDR 751.79 IDR 1,432 IDR 80
Rev-Margin DCF 155.04 IDR 345.94 IDR 583.21 IDR 74
Economic Profit
Residual Income 336.34 IDR 354.04 IDR 373.15 IDR 76
ROIC Compounder 206.68 IDR 275.04 IDR 335.81 IDR 72
Growth Earnings
Growth-Adj P/E 320.93 IDR 458.48 IDR 596.02 IDR 68

Widest divergence: DCF Models (560.43 IDR) versus Earnings-Based (254.78 IDR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 9.6T IDR
Revenue growth (YoY) +1.4%
Net margin 22.4%
Return on equity 6.3%
Free cash flow 3.4T IDR FY2025
P/E ratio 18.5
More key figures
Operating margin 43.2%
EPS (TTM) 26.99 IDR
EPS growth (YoY) +11.6%
Net debt 20.9T IDR FY2025

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

Quality Score breakdown

Overall quality 60/100

Of which business quality 58 · Market factors (momentum, volatility) 36

Profitability 35
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 86
Earnings quality: real cash, not paper profit
Fin. Strength 37
Balance sheet, leverage, solvency risk
Investment 64
Disciplined investing over empire-building
Low Volatility 86
Calm price path (market factor)
Momentum 23
Price trend over the last 3–12 months (market factor)
52W Momentum 2
Distance to the 52-week high (market factor)
Net Issuance 88
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 Dayamitra Telekomunikasi Tbk. provides telecommunication infrastructure services in Indonesia. It operates in two segments, Telecommunication Tower Lease and Others. The company engages in telecommunications installation and central construction, cable telecommunications, and wireless telecommunications activities.

Full company description

PT Dayamitra Telekomunikasi Tbk. provides telecommunication infrastructure services in Indonesia. It operates in two segments, Telecommunication Tower Lease and Others. The company engages in telecommunications installation and central construction, cable telecommunications, and wireless telecommunications activities. It also offers telecommunications tower lease services, including built-to-suit, colocation, reseller, and tower fiberization services. In addition, the company provides project solutions, such as fiber optic, tower-related, mechanical and electrical, and service solutions; managed services, including fiber optic transport, radio IP and IP long haul, and fiber optic last mile, as well as digital, energy, and facility services; power-as-a-service; micro DC services; and other connectivity services. The company was formerly known as PT Dayamitra Malindo and changed its name to PT Dayamitra Telekomunikasi Tbk. in August 1997. The company was founded in 1995 and is headquartered in Jakarta, Indonesia. PT Dayamitra Telekomunikasi Tbk. operates as a subsidiary of Perusahaan Perseroan (Persero) PT Telekomunikasi Indonesia Tbk.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Dayamitra Telekomunikasi Tbk. reported revenue of 9.5T IDR in FY2025 versus 6.9T IDR in FY2021, a compound +8.5%/yr. Reported net income was 2.1T IDR in FY2025, compounding +11.3%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
9.5T IDR
Latest YoY
+2.4%
Avg. growth/yr (3Y)
+7.2%
Avg. growth/yr (5Y)
+9.0%
Avg. growth/yr (7Y)
+11.2%
Revenue +8.5%/yr
FY21 6.9T IDR
FY22 7.7T IDR
FY23 8.6T IDR
FY24 9.3T IDR
FY25 9.5T IDR
Net income +11.3%/yr
FY21 1.4T IDR
FY22 1.8T IDR
FY23 2.0T IDR
FY24 2.1T IDR
FY25 2.1T IDR

Watch MTEL: 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 Dayamitra Telekomunikasi Tbk. Fair Value". https://www.fairvalue-calculator.com/stock/MTEL

Peer Group

Telecom Services · 252 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 60 · Above median
Fair Value upside +3% · Above median
Return on equity (TTM) 6% · Below median
Return on assets 4% · Above median
Net margin (TTM) 22% · Top 25%
Operating margin (TTM) 43% · Top 25%
Revenue growth 1% · Below median
Dividend yield (TTM) 5.5% · Top 25%
Debt / equity 0.46× · Higher than median

Valuation Multiples vs Telecom Services median · lower = cheaper

P/E (TTM) 17.0× · Cheaper than median
P/B 1.12× · Cheaper than median
P/S (TTM) 3.90× · Pricier than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 8.2× · Pricier than median

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 37 · sector 30
FUTURE 7 · sector 15
PAST 25 · sector 28
HEALTH 77 · sector 89
DIVIDEND 100 · sector 72

Insider activity: 40/100

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

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥89.98 ¥109.88 +22%
T-Mobile US, Inc TMUS $187.61 $172.67 -8%
Bharti Airtel Limited BHARTIARTL ₹1,922 ₹941.55 -51%
China Telecom Corporation 601728 ¥6.01 ¥8.36 +39%
América Móvil, S.A. AMXB 23.07 MXN 30.35 MXN +32%
Vodafone Group VODN 259.50 MXN 507.27 MXN +95%
Advanced Info Service Public Company ADVANC 379.00 THB 286.77 THB -24%
Chunghwa Telecom Co 2412 133.50 TWD 100.00 TWD -25%
China Unicom (Hong Kong) Limited 0762 HK$6.50 HK$13.03 +100%
Telefónica, S.A TEFN 75.67 MXN 111.01 MXN +47%

Compare PT Dayamitra Telekomunikasi Tbk. with another stock

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

Free, no sign-up

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 StocksUndervalued Dividend Stocks

Frequently asked questions

Is PT Dayamitra Telekomunikasi Tbk. (MTEL) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 444.69 IDR versus a price of 432.00 IDR, about +3% (fairly valued).
What is the fair value of MTEL?
Our model-based fair value for PT Dayamitra Telekomunikasi Tbk. is 444.69 IDR (as of Jul 16, 2026), built from audited fundamentals. The current price is 432.00 IDR.
What is the quality score of MTEL?
PT Dayamitra Telekomunikasi Tbk. has a Quality Score of 60/100. 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 Dayamitra Telekomunikasi Tbk. (MTEL)?
PT Dayamitra Telekomunikasi Tbk. reported trailing-twelve-month revenue of about 9.6T IDR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of MTEL?
The net profit margin of PT Dayamitra Telekomunikasi Tbk. is about 22.4%, meaning it keeps roughly 22.4% 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 Dayamitra Telekomunikasi 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.