Dayamitra Telekomunikasi PT (MTEL) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Dayamitra Telekomunikasi PT stock IDR 460, price IDR 334, upside +37.6%, quality 61 out of 100. Rating: undervalued. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 6, 2026.
How to read this chart
59‑month range 334.00 IDR – 699.04 IDR · fair‑value band 277.81 IDR – 604.97 IDR · the 334.00 IDR price screens below the 459.71 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 6, 2026.
Follow Dayamitra Telekomunikasi PT in your weekly email
Every Wednesday you see whether Dayamitra Telekomunikasi 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.
PT Dayamitra Telekomunikasi Tbk. provides telecommunication infrastructure services in Indonesia. It operates in two segments, Telecommunication Tower Lease and Others.
Show moreShow less
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.
Stock analysis
Dayamitra Telekomunikasi PT (MTEL) currently trades at 334.00 IDR, while our model-based Fair Value estimate is 459.71 IDR, implying the stock looks roughly 27% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 459.73 IDR per share, and 14 of the 26 models we run sit above the 334.00 IDR price.
Bear case: the Economic Profit group reads lowest at 201.44 IDR, and 12 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 277.81 IDR (bear) to 604.97 IDR (bull), the price of 334.00 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 61/100 (solid quality), in the Communication Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Dayamitra Telekomunikasi PT 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.
Key figures
Market cap 27.4T IDR (≈ $1.5B) Small · P/E ratio 12.4 · P/S ratio 2.85 · EPS (TTM) 27.00 IDR · Dividend yield 7.7% · Net margin 22.2% · Return on equity 6.3% · Return on assets (EBIT) 6.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 64 out of 100 (low confidence).
What moves the price
The share trades about 50% 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 51% fair-value upside, at 38%, MTEL screens richer than that median.
Fair Value models
Bear277.81 IDRFair Value 459.71 IDRBull604.97 IDR
Price 334.00 IDR · Upside +37.6%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (1.16 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. 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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+2.4%
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.
+7.2%
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.
+9.0%
Start year 2020 (pandemic)
Revenue growth 7 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.
+11.2%
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR ⓘ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. 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.
+8.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.2%
Dividend (yield on the price)7.7%
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.27% → 37%
⚠ Revenue per share shrinking 30.9%/yr over ~5Y (margins intact) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes about as much growth as the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+10.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+3.2%
Yearly sales growth analysts expect, extended to five years.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about +7.5% a year for the price and +0.6% for the forecasts.
Compare Dayamitra Telekomunikasi PT 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.Telecom Services · 235 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score61 · Above median
Fair Value upside+37.6% · Above median
Profitability
Return on equity (12 months)6.3% · Below median
Return on assets3.6% · Above median
Net margin (12 months)22.2% · Top 25%
Operating margin (12 months)44.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)2.7% · Below median
Dividend yield (12 months)7.7% · Top 25%
Balance sheet
Debt / equity0.46× · Above median
Valuation Multiplesvs Telecom Services median · lower = cheaper
P/E (12 months)12.4× · Cheaper than median
P/B0.82× · Cheaper than median
P/S (12 months)2.85× · Priciest 25%
Price / free cash flow (fiscal year)8.1× · Cheaper than median
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 Dayamitra Telekomunikasi PT (MTEL) overvalued or undervalued?
As of Nov 6, 2026, our model estimates a fair value of 459.71 IDR versus a price of 334.00 IDR, about +38% upside (undervalued).
What is the fair value of MTEL?
Our model-based fair value for Dayamitra Telekomunikasi PT is 459.71 IDR (as of Nov 6, 2026), built from audited fundamentals. The current price: 334.00 IDR.
What is the quality score of MTEL?
Dayamitra Telekomunikasi PT has a Quality Score of 61/100. 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 Dayamitra Telekomunikasi PT (MTEL)?
Our model-based price target is the fair value of 459.71 IDR (as of Nov 6, 2026) from 26 valuation models. Cautious scenario 277.81 IDR, optimistic scenario 604.97 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Dayamitra Telekomunikasi PT stock forecast for 2026?
Our models put fair value at 459.71 IDR, about +38% upside versus a price of 334.00 IDR (undervalued). Cautious scenario 277.81 IDR, optimistic scenario 604.97 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Dayamitra Telekomunikasi PT (MTEL)?
Dayamitra Telekomunikasi PT reported trailing-twelve-month revenue of about 9.6T IDR (latest available figure, as of Nov 6, 2026).
Does Dayamitra Telekomunikasi PT pay a dividend?
Dayamitra Telekomunikasi PT currently shows a dividend yield of 7.68% relative to its recent price (as of Nov 6, 2026).
How much is the dividend of Dayamitra Telekomunikasi PT (MTEL) and when is the ex-dividend date?
Dayamitra Telekomunikasi PT pays a dividend of 25.65 IDR per share a year, a dividend yield of 7.7%. The last ex-dividend date was Jul 7, 2026. A dividend has been paid every year since at least 2022. The payout ratio is 95.0% of earnings. Free cash flow covers the dividend 1.63 times. Our assessment: Sustainable. Payout and cash coverage both look sustainable.
What growth is priced into Dayamitra Telekomunikasi PT (MTEL)?
For today's price to be fair in a discounted-cash-flow model, Dayamitra Telekomunikasi PT would have to grow free cash flow by +10.3 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.0 % per year. As of Nov 6, 2026.
What discount rate (WACC) does the fair value of MTEL use?
Our models discount Dayamitra Telekomunikasi PT at 13.5 %: a base by market capitalisation (small), country premium for Indonesia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Dayamitra Telekomunikasi PT that is +10.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.5 %) and the same formula as our fair value.
How much growth has Dayamitra Telekomunikasi PT (MTEL) delivered so far?
Over the past 5 years revenue at Dayamitra Telekomunikasi PT grew +9.0 % a year. The price currently implies free-cash-flow growth of +10.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Dayamitra Telekomunikasi PT (MTEL) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Dayamitra Telekomunikasi PT (+10.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dayamitra Telekomunikasi PT (MTEL)?
The free-cash-flow yield on the price is 12.50 %: that much free cash flow Dayamitra Telekomunikasi PT produces per unit of market value. When it exceeds the discount rate of our models (13.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dayamitra Telekomunikasi PT (MTEL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dayamitra Telekomunikasi PT it is 459.71 IDR per share (as of Nov 6, 2026), against a price of 334.00 IDR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Dayamitra Telekomunikasi PT stock overvalued or undervalued in 2026?
As of Nov 6, 2026, MTEL trades below its calculated fair value: price 334.00 IDR, fair value 459.71 IDR, a gap of about +38% (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 MTEL?
No. The price is what the market pays today (334.00 IDR); the fair value is what the company's own numbers justify (459.71 IDR). For Dayamitra Telekomunikasi PT the two are 125.71 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Dayamitra Telekomunikasi PT worth?
The market values Dayamitra Telekomunikasi PT at about 27.4T IDR (market capitalisation, as of Nov 6, 2026). Per share that is 334.00 IDR; our models calculate a fair value of 459.71 IDR per share.
What do the bullish and bearish scenarios say about MTEL?
Our models span a range for Dayamitra Telekomunikasi PT: cautious scenario 277.81 IDR, base 459.71 IDR, optimistic 604.97 IDR per share (as of Nov 6, 2026, price 334.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MTEL?
Dayamitra Telekomunikasi PT trades at a price-to-earnings ratio of 12.4 (as of Nov 6, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 459.71 IDR is built from several models across several years. Median P/E at fiscal year-end, 5 fiscal years (2021 to 2025), reported earnings, FY2025 ex one-offs: 29.0. Other multiples: P/B 0.8, P/S 2.8, EV/EBITDA 6.7.
How solid is the balance sheet of Dayamitra Telekomunikasi PT (MTEL)?
Balance-sheet figures for Dayamitra Telekomunikasi PT (as of Nov 6, 2026): return on equity 6.3%, debt of 0.46 per unit of equity. They feed the Quality Score of 61/100, which measures business quality independently of the share price.
How far is MTEL from its 52-week high?
Dayamitra Telekomunikasi PT trades at 334.00 IDR, about 50% below its 52-week high of 664.10 IDR and at the low of 334.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 459.71 IDR is for.
Which stocks are comparable to Dayamitra Telekomunikasi PT?
From the same area (Communication Services) we also value China Mobile Limited, Verizon Communications Inc, T-Mobile US, Inc, AT&T 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 Dayamitra Telekomunikasi PT stock attractive at the current price?
The data as of Nov 6, 2026: price 334.00 IDR, calculated fair value 459.71 IDR (+38%), Quality Score 61/100, from 26 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 MTEL calculated?
We run Dayamitra Telekomunikasi PT through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 459.71 IDR builds on their evidence-weighted average, 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 13.0% above its aggregate fair value. Dayamitra Telekomunikasi PT currently trades 27% 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 Dayamitra Telekomunikasi PT (MTEL)?
The closing price on Nov 6, 2026 was 334.00 IDR. Our model-based fair value is 459.71 IDR, about +38% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dayamitra Telekomunikasi PT right now?
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 quality (61/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (277.81 IDR to 604.97 IDR) leaves room in how you read the outcome.
Key figures of Dayamitra Telekomunikasi PT
How large is the market capitalisation of Dayamitra Telekomunikasi PT (MTEL)?
The market capitalisation of Dayamitra Telekomunikasi PT is 27.4T IDR (≈ $1.5B). 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 Dayamitra Telekomunikasi PT (MTEL)?
The price-to-sales ratio of Dayamitra Telekomunikasi PT is 2.85 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Dayamitra Telekomunikasi PT (MTEL)?
Earnings per share at Dayamitra Telekomunikasi PT are 27.00 IDR (price ÷ EPS = P/E 12.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dayamitra Telekomunikasi PT (MTEL)?
The dividend yield of Dayamitra Telekomunikasi PT is 7.7% (payout 95.0%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Dayamitra Telekomunikasi PT (MTEL)?
The net margin of Dayamitra Telekomunikasi PT is 22.2% (last twelve months). 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 Dayamitra Telekomunikasi PT (MTEL)?
The return on equity (ROE) of Dayamitra Telekomunikasi PT is 6.3% (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 Dayamitra Telekomunikasi PT (MTEL)?
On an EBIT basis the return on assets of Dayamitra Telekomunikasi PT is 6.0% (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 Dayamitra Telekomunikasi PT (MTEL)?
The operating margin of Dayamitra Telekomunikasi PT is 44.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dayamitra Telekomunikasi PT (MTEL)?
Revenue at Dayamitra Telekomunikasi PT is growing +2.7% versus a year earlier (3y avg +7.2%). 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 Dayamitra Telekomunikasi PT (MTEL)?
Earnings per share at Dayamitra Telekomunikasi PT are growing +0.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Dayamitra Telekomunikasi PT (MTEL) carry?
The net debt of Dayamitra Telekomunikasi PT is 20.9T IDR (fiscal year 2025, ≈ 6.2 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Dayamitra Telekomunikasi PT in the live analysis
One click puts Dayamitra Telekomunikasi PT on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 6, 2026