Cikarang Listrindo Tbk PT (POWR) fair value: what the stock is really worth
We calculate from audited financials what Cikarang Listrindo Tbk PT is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Cikarang Listrindo Tbk PT 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
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, dashed = 300-day average. As of Sep 21, 2026.
How to read this chart
60‑month range 366.22 IDR – 1,025 IDR · fair‑value band 743.69 IDR – 1,642 IDR · the 975.00 IDR price screens below the 1,107 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 21, 2026.
PT Cikarang Listrindo Tbk engages in the generation, transmission, and distribution of electricity in Indonesia. The company owns and operates gas and coal power plants with a total installed capacity of 1,144 MW and a rooftop solar power of 35.8 MWp; transmission line of 150 kV; and distribution line of 20kV.
Show more
PT Cikarang Listrindo Tbk engages in the generation, transmission, and distribution of electricity in Indonesia. The company owns and operates gas and coal power plants with a total installed capacity of 1,144 MW and a rooftop solar power of 35.8 MWp; transmission line of 150 kV; and distribution line of 20kV. It also offers public electric vehicle charging station. It serves light and medium manufacturing, such as automotive, electronic, plastic, food, chemical, consumer goods, heavy, data center, and other industries. PT Cikarang Listrindo Tbk was founded in 1990 and is headquartered in Jakarta, Indonesia.
Stock analysis
Cikarang Listrindo Tbk PT (POWR) currently trades at 975.00 IDR, while our model-based Fair Value estimate is 1,107 IDR, implying the stock looks roughly 11.9% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 1,265 IDR per share, and 14 of the 24 models we run sit above the 975.00 IDR price.
Bear case: the Asset-Based group reads lowest at 474.40 IDR, and 10 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 743.69 IDR (bear) to 1,642 IDR (bull), the price of 975.00 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 63/100 (solid quality), in the Utilities sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Cikarang Listrindo Tbk PT reported revenue of $547M in FY2025 versus $515M in FY2021, a compound +1.5%/yr. Reported net income was $71.2M in FY2025, compounding −5.8%/yr from FY2021.
Key figures
Market cap 15.4T IDR (≈ $1.5B) · P/E ratio 11.7 · P/S ratio 1.53 · EPS (TTM) 83.01 IDR · Net margin 13.0% · Return on equity 10.0% · Return on assets (EBIT) 9.5% · Operating margin 21.2%.
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 near its 52-week high and 61% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Utilities peers we cover trades at −50% fair-value upside, at 14%, POWR screens cheaper than that median.
Fair Value models
Bear 743.69 IDRFair Value 1,107 IDRBull 1,642 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 (59.94 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.
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.56/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−0.1%
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.
−0.2%
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.
+3.3%
Revenue growth 19 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.
−34.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) ⓘ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.
−4.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−4.8%
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.−5% vs −3%, steady
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% → 20%
Compare Cikarang Listrindo Tbk 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.Utilities - Independent Power Producers · 75 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score63 · Top 25%
Fair Value upside+29% · Above median
Profitability
Return on equity (TTM)10% · Above median
Return on assets4% · Top 25%
Net margin (TTM)13% · Top 25%
Operating margin (TTM)21% · Above median
Growth and dividend
Revenue growth−5% · Above median
Balance sheet
Debt / equity0.48× · Below median
Valuation Multiplesvs Utilities - Independent Power Producers median · lower = cheaper
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 Cikarang Listrindo Tbk PT (POWR) overvalued or undervalued?
As of Sep 21, 2026, our model estimates a fair value of 1,107 IDR versus a price of 975.00 IDR, about +14% upside (undervalued).
What is the fair value of POWR?
Our model-based fair value for Cikarang Listrindo Tbk PT is 1,107 IDR (as of Sep 21, 2026), built from audited fundamentals. The current price: 975.00 IDR.
What is the quality score of POWR?
Cikarang Listrindo Tbk PT has a Quality Score of 63/100. 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 Cikarang Listrindo Tbk PT (POWR)?
Our model-based price target is the fair value of 1,107 IDR (as of Sep 21, 2026) from 24 valuation models. Cautious scenario 743.69 IDR, optimistic scenario 1,642 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Cikarang Listrindo Tbk PT stock forecast for 2026?
Our models put fair value at 1,107 IDR, about +14% upside versus a price of 975.00 IDR (undervalued). Cautious scenario 743.69 IDR, optimistic scenario 1,642 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Cikarang Listrindo Tbk PT (POWR)?
Cikarang Listrindo Tbk PT reported trailing-twelve-month revenue of about $546M (latest available figure, as of Sep 21, 2026).
What is the intrinsic value of Cikarang Listrindo Tbk PT (POWR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Cikarang Listrindo Tbk PT it is 1,107 IDR per share (as of Sep 21, 2026), against a price of 975.00 IDR. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Cikarang Listrindo Tbk PT stock overvalued or undervalued in 2026?
As of Sep 21, 2026, POWR trades below its calculated fair value: price 975.00 IDR, fair value 1,107 IDR, a gap of about +14% (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 POWR?
No. The price is what the market pays today (975.00 IDR); the fair value is what the company's own numbers justify (1,107 IDR). For Cikarang Listrindo Tbk PT the two are 131.94 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Cikarang Listrindo Tbk PT worth?
The market values Cikarang Listrindo Tbk PT at about 15.4T IDR (market capitalisation, as of Sep 21, 2026). Per share that is 975.00 IDR; our models calculate a fair value of 1,107 IDR per share.
What do the bullish and bearish scenarios say about POWR?
Our models span a range for Cikarang Listrindo Tbk PT: cautious scenario 743.69 IDR, base 1,107 IDR, optimistic 1,642 IDR per share (as of Sep 21, 2026, price 975.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of POWR?
Cikarang Listrindo Tbk PT trades at a price-to-earnings ratio of 11.7 (as of Sep 21, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1,107 IDR is built from several models across several years. Other multiples: P/B 1.6, P/S 2.1, EV/EBITDA 6.3.
How solid is the balance sheet of Cikarang Listrindo Tbk PT (POWR)?
Balance-sheet figures for Cikarang Listrindo Tbk PT (as of Sep 21, 2026): return on equity 10.0%, debt of 0.48 per unit of equity. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is POWR from its 52-week high?
Cikarang Listrindo Tbk PT trades at 975.00 IDR, about 32% below its 52-week high of 738.52 IDR and 61% above the low of 605.13 IDR (as of Sep 21, 2026). Distance from the high says nothing about value: that is what the fair value of 1,107 IDR is for.
Which stocks are comparable to Cikarang Listrindo Tbk PT?
From the same area (Utilities) we also value Constellation Energy Corporation, Vistra Corp, Adani Power Limited, CGN Power Co, 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 Cikarang Listrindo Tbk PT stock attractive at the current price?
The data as of Sep 21, 2026: price 975.00 IDR, calculated fair value 1,107 IDR (+14%), Quality Score 63/100, from 24 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 POWR calculated?
We run Cikarang Listrindo Tbk PT through 24 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 1,107 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 16.1 % above its aggregate fair value. Cikarang Listrindo Tbk PT currently trades 14 % 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 Cikarang Listrindo Tbk PT (POWR)?
The closing price on Sep 21, 2026 was 975.00 IDR. Our model-based fair value is 1,107 IDR, about +14% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Cikarang Listrindo Tbk PT right now?
A fairly wide model range (743.69 IDR to 1,642 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.
Where does the earnings growth of Cikarang Listrindo Tbk PT (POWR) come from?
Earnings per share at Cikarang Listrindo Tbk PT grew −2.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share −0.4 %, EBIT margin −2.3 %, tax rate −2.7 %, residual (interest, one-offs) +3.1 %. 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 Cikarang Listrindo Tbk PT
How large is the market capitalisation of Cikarang Listrindo Tbk PT (POWR)?
The market capitalisation of Cikarang Listrindo Tbk PT is 15.4T 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 Cikarang Listrindo Tbk PT (POWR)?
The price-to-sales ratio of Cikarang Listrindo Tbk PT is 1.53 (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 Cikarang Listrindo Tbk PT (POWR)?
Earnings per share at Cikarang Listrindo Tbk PT are 83.01 IDR (price ÷ EPS = P/E 11.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Cikarang Listrindo Tbk PT (POWR)?
The net margin of Cikarang Listrindo Tbk PT is 13.0% (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 Cikarang Listrindo Tbk PT (POWR)?
The return on equity (ROE) of Cikarang Listrindo Tbk PT is 10.0% (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 Cikarang Listrindo Tbk PT (POWR)?
On an EBIT basis the return on assets of Cikarang Listrindo Tbk PT is 9.5% (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 Cikarang Listrindo Tbk PT (POWR)?
The operating margin of Cikarang Listrindo Tbk PT is 21.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Cikarang Listrindo Tbk PT (POWR)?
Revenue at Cikarang Listrindo Tbk PT is growing −5.4% versus a year earlier (3y avg −0.2%). 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 Cikarang Listrindo Tbk PT (POWR)?
Earnings per share at Cikarang Listrindo Tbk PT are growing +3.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Cikarang Listrindo Tbk PT (POWR) generate?
The free cash flow of Cikarang Listrindo Tbk PT is $90.8M (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Cikarang Listrindo Tbk PT (POWR) carry?
The net debt of Cikarang Listrindo Tbk PT is $171M (fiscal year 2025, ≈ 1.9 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 Cikarang Listrindo Tbk PT in the live analysis
One click puts Cikarang Listrindo 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.
