EN DE

PT Nusantara Pelabuhan Handal Tbk manages and (PORT) Fair Value & Analysis

Industrials · ID · Market cap 2.8T IDR

PN PT Nusantara Pelabuhan Handal Tbk manages and PORT · JK
Price865.00 IDR
Fair Value958.17 IDR
Upside+10.8%
Quality70/100
Watch PT Nusantara Pelabuhan Handal Tbk manages and for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 10.0% net margin
Low debt · generates free cash flow
Ranks above peers (8/13)
Moderate moat 57/100
Evidence: High Range 718.62 IDR – 1,198 IDR Share as image

Fair value as of: Jul 16, 2026

From 24 valuation models · updated 25 days ago

Share price +1.8% over the past month.

A solid business, screening 11% undervalued on our models.

What matters now

  • Our model range runs from 718.62 IDR (bear) to 1,198 IDR (bull), base 958.17 IDR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 70/100 (solid quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1,630 IDR 416.00 IDR Fair Value 958.17 IDR Feb 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

60‑month range 416.00 IDR – 1,630 IDR · fair‑value band 718.62 IDR – 1,198 IDR · the 865.00 IDR price screens below the 958.17 IDR fair value. Dashed = 300-day average. As of Jul 16, 2026.

Full chart & analysis →

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

Analysis

PT Nusantara Pelabuhan Handal Tbk manages and (PORT) currently trades at 865.00 IDR, while our model-based Fair Value estimate is 958.17 IDR, implying the stock looks roughly 10.8% undervalued today. The Quality Score stands at 70/100 (solid quality), in the Industrials 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 Nusantara Pelabuhan Handal Tbk manages and generated revenue of 1.2T IDR at a net margin of 10.0%. Revenue declined 8.0% year over year. It earns a return on equity of 11.4%. Net debt stands at 513B IDR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 718.62 IDR (bear case) to 1,198 IDR (bull case); at 865.00 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 57% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 67% fair-value upside, at 11%, PORT 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 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
Highest evidence
Growth DCF 1,315 IDR 1,762 IDR 2,574 IDR 80
Residual Income 378.33 IDR 433.16 IDR 688.79 IDR 76
Rev-Margin DCF 881.61 IDR 1,167 IDR 1,528 IDR 74
All 24 models by family
DCF Models
FCF DCF 1,260 IDR 1,715 IDR 2,612 IDR 38
Owner Earnings 1,072 IDR 1,450 IDR 2,196 IDR 31
5Y Revenue Exit 881.61 IDR 1,142 IDR 1,523 IDR 39
5Y EBITDA Exit 1,322 IDR 1,900 IDR 2,673 IDR 41
5Y P/E Exit 947.51 IDR 1,255 IDR 1,629 IDR 38
10Y Revenue Exit 999.44 IDR 1,221 IDR 1,455 IDR 36
10Y EBITDA Exit 1,289 IDR 1,710 IDR 2,166 IDR 37
10Y P/E Exit 1,056 IDR 1,294 IDR 1,521 IDR 35
Earnings-Based
Graham-Dodd 310.26 IDR 415.79 IDR 480.11 IDR 54
EPV 919.96 IDR 1,056 IDR 1,177 IDR 59
Dividend Discount
Gordon GGM 3,051 IDR 3,355 IDR 3,823 IDR 70
DDM Multi-Stage 3,051 IDR 3,963 IDR 5,236 IDR 61
Multiples
P/E Multiple 718.62 IDR 958.17 IDR 1,198 IDR 63
P/S Multiple 581.74 IDR 775.66 IDR 969.57 IDR 58
P/B Multiple 581.74 IDR 775.66 IDR 969.57 IDR 55
EV/EBIT 1,421 IDR 1,845 IDR 2,269 IDR 53
EV/EBITDA 1,560 IDR 2,030 IDR 2,500 IDR 54
EV/Revenue 706.31 IDR 945.08 IDR 1,184 IDR 43
Asset-Based
NCAV (Graham) 204.25 IDR 273.69 IDR 408.50 IDR 50
Growth DCF
Growth DCF 1,315 IDR 1,762 IDR 2,574 IDR 80
Rev-Margin DCF 881.61 IDR 1,167 IDR 1,528 IDR 74
Economic Profit
Residual Income 378.33 IDR 433.16 IDR 688.79 IDR 76
ROIC Compounder 923.25 IDR 1,087 IDR 1,254 IDR 72
Growth Earnings
Growth-Adj P/E 507.44 IDR 724.92 IDR 942.40 IDR 68

Widest divergence: Dividend Discount (3,355 IDR) versus Asset-Based (273.69 IDR). Highest evidence: Growth DCF (80).

Notify me when PORT reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.2T IDR
Revenue growth (YoY) -8.0%
Net margin 10.0%
Return on equity 11.4%
Free cash flow 303B IDR FY2025
P/E ratio 20.6
More key figures
Operating margin 20.8%
EPS (TTM) 43.28 IDR
EPS growth (YoY) -20.6%
Net debt 513B IDR FY2025

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

Quality Score breakdown

Overall quality 70/100

Of which business quality 70 · Market factors (momentum, volatility) 29

Profitability 41
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 96
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 79
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 27
Price trend over the last 3–12 months (market factor)
52W Momentum 15
Distance to the 52-week high (market factor)
Net Issuance 82
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 Nusantara Pelabuhan Handal Tbk manages and operates container terminals in Indonesia and internationally. The company operates through Port Services; Port Equipment Sales; and Others segments. It provides handling and stevedoring container services; goods loading and unloading services; and repair and maintenance services.

Full company description

PT Nusantara Pelabuhan Handal Tbk manages and operates container terminals in Indonesia and internationally. The company operates through Port Services; Port Equipment Sales; and Others segments. It provides handling and stevedoring container services; goods loading and unloading services; and repair and maintenance services. The company also offers equipment services; and engineering services, retrofitting, and lashing structure systems for shipment. In addition, the company supplies cranes. The company was formerly known as PT Kharisma Mutiara Agung and changed its name to PT Nusantara Pelabuhan Handal Tbk in November 2016. The company was founded in 2003 and is headquartered in Jakarta, Indonesia. PT Nusantara Pelabuhan Handal Tbk is a subsidiary of China Merchants International Port-Integrated Development (Hong Kong) Company Limited.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Nusantara Pelabuhan Handal Tbk manages and reported revenue of 1.2T IDR in FY2025 versus 1.3T IDR in FY2021, a compound −1.5%/yr. Reported net income was 128B IDR in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
1.2T IDR
Latest YoY
−2.1%
Avg. growth/yr (3Y) 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.
−0.3%
Avg. growth/yr (5Y) 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.
−0.8%
Avg. growth/yr (10Y) 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.
+7.8%
Revenue −1.5%/yr
FY21 1.3T IDR
FY22 1.3T IDR
FY23 1.1T IDR
FY24 1.3T IDR
FY25 1.2T IDR
Net income
FY21 −58.4B IDR
FY22 20.5B IDR
FY23 62.7B IDR
FY24 −75.2B IDR
FY25 128B IDR

Watch PORT: 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 Nusantara Pelabuhan Handal Tbk manages and Fair Value". https://www.fairvalue-calculator.com/stock/PORT

Peer Group

Marine Shipping · 231 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 70 · Top 25%
Fair Value upside +11% · Above median
Return on equity (TTM) 11% · Above median
Return on assets 7% · Top 25%
Net margin (TTM) 10% · Below median
Operating margin (TTM) 21% · Above median
Revenue growth -8% · Bottom 25%

Valuation Multiples vs Marine Shipping median · lower = cheaper

P/E (TTM) 23.1× · Pricier than median
P/B 2.45× · Pricier than 75% of peers
P/S (TTM) 2.31× · Pricier than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 6.2× · Cheaper 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 48 · sector 29
FUTURE 0 · sector 18
PAST 46 · sector 27
HEALTH 100 · sector 88
DIVIDEND 0 · sector 47

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

Stock Price Fair Value vs Fair Value
Adani Ports and Special Economic Zone Limited ADANIPORTS ₹1,828 ₹1,041 -43%
A.P. Møller - Mærsk A/S MAERSKA kr 16,520 kr 3,033 -82%
COSCO SHIPPING Holdings 601919 ¥13.98 ¥40.37 +189%
Shanghai International Port (Group) Co 600018 ¥5.17 ¥6.57 +27%
HMM Co 011200 20,050 KRW 33,855 KRW +69%
Ningbo Zhoushan Port Company 601018 ¥3.35 ¥5.58 +67%
Qingdao Port International Co 601298 ¥8.88 ¥15.97 +80%
JSW Infrastructure Limited JSWINFRA ₹330.05 ₹126.31 -62%
Wan Hai Lines Ltd 2615 80.70 TWD 212.79 TWD +164%
Wallenius Wilhelmsen ASA WAWI kr 137.70 kr 50.56 -63%

Compare PT Nusantara Pelabuhan Handal Tbk manages and with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Nusantara Pelabuhan Handal Tbk manages and (PORT) overvalued or undervalued?
As of Jul 16, 2026, our model estimates a fair value of 958.17 IDR versus a price of 865.00 IDR, about +11% (undervalued).
What is the fair value of PORT?
Our model-based fair value for PT Nusantara Pelabuhan Handal Tbk manages and is 958.17 IDR (as of Jul 16, 2026), built from audited fundamentals. The current price is 865.00 IDR.
What is the quality score of PORT?
PT Nusantara Pelabuhan Handal Tbk manages and has a Quality Score of 70/100. 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 Nusantara Pelabuhan Handal Tbk manages and (PORT)?
PT Nusantara Pelabuhan Handal Tbk manages and reported trailing-twelve-month revenue of about 1.2T IDR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of PORT?
The net profit margin of PT Nusantara Pelabuhan Handal Tbk manages and is about 10.0%, meaning it keeps roughly 10.0% 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 Nusantara Pelabuhan Handal Tbk manages and 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.