Panorama Sentrawisata Tbk (PANR) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of Panorama Sentrawisata Tbk IDR 1,778, price IDR 402, upside +342.3%, quality 53 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Panorama Sentrawisata 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 Panorama Sentrawisata Tbk, together with its subsidiaries, engages in the tourism business in Indonesia and internationally. It operates through Tours and Travel, Airplane Tickets and Hotel Vouchers, and Others segments.
Show more
PT Panorama Sentrawisata Tbk, together with its subsidiaries, engages in the tourism business in Indonesia and internationally. It operates through Tours and Travel, Airplane Tickets and Hotel Vouchers, and Others segments. The company offers inbound services, such as tour packages for foreign tourists; travelers and corporate travel; leisure tour; and corporate incentives management services. It also provides open-trip services. PT Panorama Sentrawisata Tbk was founded in 1972 and is headquartered in Jakarta Barat, Indonesia.
Stock analysis
Panorama Sentrawisata Tbk (PANR) currently trades at 402.00 IDR, while our model-based Fair Value estimate is 1,778 IDR, implying the stock looks roughly 77.4% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 2,753 IDR per share, and 26 of the 26 models we run sit above the 402.00 IDR price.
Bear case: the Asset-Based group reads lowest at 452.02 IDR, and 0 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 1,245 IDR (bear) to 2,311 IDR (bull), the price of 402.00 IDR sits below 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 53/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Panorama Sentrawisata Tbk reported revenue of 3.8T IDR in FY2025 versus 239B IDR in FY2021, a compound +99.7%/yr. Reported net income was 89.3B IDR in FY2025.
Key figures
Market cap 558B IDR (≈ $31.2M) · P/S ratio 0.14 · EPS (TTM) −75.05 IDR · Dividend yield 14.9% · Net margin 2.3% · Return on equity 13.4% · Return on assets (EBIT) 4.4% · Operating margin 3.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 2% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 342%, PANR screens cheaper than that median.
Fair Value models
Bear 1,245 IDRFair Value 1,778 IDRBull 2,311 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. 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.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.82/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+23.1%
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.
+35.6%
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.
+36.9%
Start year 2020 (pandemic). Over 10 years: +7.1% a year
Revenue growth 24 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.
+9.6%
’13
’14
’15
’16
’17
’18
’19
’20
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
+42.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+27.3%
Dividend (yield on the price)14.9%
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.−16% → 5%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
−20.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about −22.7% a year for the price.
Compare Panorama Sentrawisata 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.Travel Services · 84 stocks
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 Panorama Sentrawisata Tbk (PANR) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 1,778 IDR versus a price of 402.00 IDR, about +342% upside (undervalued).
What is the fair value of PANR?
Our model-based fair value for Panorama Sentrawisata Tbk is 1,778 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 402.00 IDR.
What is the quality score of PANR?
Panorama Sentrawisata Tbk has a Quality Score of 53/100. 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 Panorama Sentrawisata Tbk (PANR)?
Our model-based price target is the fair value of 1,778 IDR (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 1,245 IDR, optimistic scenario 2,311 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Panorama Sentrawisata Tbk stock forecast for 2026?
Our models put fair value at 1,778 IDR, about +342% upside versus a price of 402.00 IDR (undervalued). Cautious scenario 1,245 IDR, optimistic scenario 2,311 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Panorama Sentrawisata Tbk (PANR)?
Panorama Sentrawisata Tbk reported trailing-twelve-month revenue of about 4.0T IDR (latest available figure, as of Sep 24, 2026).
Does Panorama Sentrawisata Tbk pay a dividend?
Panorama Sentrawisata Tbk currently shows a dividend yield of about 14.85% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Panorama Sentrawisata Tbk (PANR)?
For today's price to be fair in a discounted-cash-flow model, Panorama Sentrawisata Tbk would have to grow free cash flow by -20.6 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +36.9 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of PANR use?
Our models discount Panorama Sentrawisata Tbk at 10.5 %: a base by market capitalisation (nano), damped by beta 0.17, 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 Panorama Sentrawisata Tbk that is -20.6 % per year a year over ten years, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has Panorama Sentrawisata Tbk (PANR) delivered so far?
Over the past 5 years revenue at Panorama Sentrawisata Tbk grew +36.9 % a year. The price currently implies -20.6 % per year free-cash-flow growth a 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 Panorama Sentrawisata Tbk (PANR) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Panorama Sentrawisata Tbk (-20.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Panorama Sentrawisata Tbk (PANR)?
The free-cash-flow yield on the price is 16.74 %: that much free cash flow Panorama Sentrawisata Tbk produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Panorama Sentrawisata Tbk (PANR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Panorama Sentrawisata Tbk it is 1,778 IDR per share (as of Sep 24, 2026), against a price of 402.00 IDR. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Panorama Sentrawisata Tbk stock overvalued or undervalued in 2026?
As of Sep 24, 2026, PANR trades below its calculated fair value: price 402.00 IDR, fair value 1,778 IDR, a gap of about +342% (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 PANR?
No. The price is what the market pays today (402.00 IDR); the fair value is what the company's own numbers justify (1,778 IDR). For Panorama Sentrawisata Tbk the two are 1,376 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Panorama Sentrawisata Tbk worth?
The market values Panorama Sentrawisata Tbk at about 558B IDR (market capitalisation, as of Sep 24, 2026). Per share that is 402.00 IDR; our models calculate a fair value of 1,778 IDR per share.
What do the bullish and bearish scenarios say about PANR?
Our models span a range for Panorama Sentrawisata Tbk: cautious scenario 1,245 IDR, base 1,778 IDR, optimistic 2,311 IDR per share (as of Sep 24, 2026, price 402.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Panorama Sentrawisata Tbk (PANR)?
Balance-sheet figures for Panorama Sentrawisata Tbk (as of Sep 24, 2026): return on equity 13.4%, debt of 0.09 per unit of equity. They feed the Quality Score of 53/100, which measures business quality independently of the share price.
How far is PANR from its 52-week high?
Panorama Sentrawisata Tbk trades at 402.00 IDR, about 42% below its 52-week high of 691.76 IDR and 2% above the low of 396.00 IDR (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 1,778 IDR is for.
Which stocks are comparable to Panorama Sentrawisata Tbk?
From the same area (Consumer Cyclical) we also value Booking Holdings, Airbnb, Inc, Royal Caribbean Cruises Ltd, Viking Holdings, 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 Panorama Sentrawisata Tbk stock attractive at the current price?
The data as of Sep 24, 2026: price 402.00 IDR, calculated fair value 1,778 IDR (+342%), Quality Score 53/100, 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 PANR calculated?
We run Panorama Sentrawisata Tbk through 26 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 1,778 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 14.5 % above its aggregate fair value. Panorama Sentrawisata Tbk currently trades 77 % 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 Panorama Sentrawisata Tbk (PANR)?
The closing price on Oct 2, 2026 was 402.00 IDR. Our model-based fair value is 1,778 IDR, about +342% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Panorama Sentrawisata Tbk right now?
The price is below even our cautious bear case (1,245 IDR). The market is more pessimistic than our downside scenario. 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 (53/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (1,245 IDR to 2,311 IDR) leaves room in how you read the outcome.
Where does the earnings growth of Panorama Sentrawisata Tbk (PANR) come from?
Earnings per share at Panorama Sentrawisata Tbk grew +12.9 % a year from 2014 to 2025. Broken into its drivers: revenue per share +4.8 %, EBIT margin −1.1 %, tax rate +1.0 %, residual (interest, one-offs) +7.9 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Panorama Sentrawisata Tbk
How large is the market capitalisation of Panorama Sentrawisata Tbk (PANR)?
The market capitalisation of Panorama Sentrawisata Tbk is 558B IDR (≈ $31.2M). 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 Panorama Sentrawisata Tbk (PANR)?
The price-to-sales ratio of Panorama Sentrawisata Tbk is 0.14 (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 Panorama Sentrawisata Tbk (PANR)?
Earnings per share at Panorama Sentrawisata Tbk are −75.05 IDR. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Panorama Sentrawisata Tbk (PANR)?
The dividend yield of Panorama Sentrawisata Tbk is 14.9%. 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 Panorama Sentrawisata Tbk (PANR)?
The net margin of Panorama Sentrawisata Tbk is 2.3% (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 Panorama Sentrawisata Tbk (PANR)?
The return on equity (ROE) of Panorama Sentrawisata Tbk is 13.4% (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 Panorama Sentrawisata Tbk (PANR)?
On an EBIT basis the return on assets of Panorama Sentrawisata Tbk is 4.4% (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 Panorama Sentrawisata Tbk (PANR)?
The operating margin of Panorama Sentrawisata Tbk is 3.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Panorama Sentrawisata Tbk (PANR)?
Revenue at Panorama Sentrawisata Tbk is growing +17.6% versus a year earlier (3y avg +35.6%). 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 Panorama Sentrawisata Tbk (PANR)?
Earnings per share at Panorama Sentrawisata Tbk are growing +6.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Panorama Sentrawisata Tbk (PANR) hold?
Panorama Sentrawisata Tbk holds more cash than debt, 173B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Panorama Sentrawisata Tbk in the live analysis
One click puts Panorama Sentrawisata 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.
