EN DE

PT Prodia Widyahusada Tbk (PRDA) Fair Value & Analysis

Healthcare · ID · Market cap 2.1T IDR

PP PT Prodia Widyahusada Tbk PRDA · JK
Price2,370 IDR
Fair Value4,978 IDR
Upside+110.0%
Quality74/100
Watch PT Prodia Widyahusada Tbk for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 9.4% net margin
Low debt · generates free cash flow
Ranks above peers (11/14)
Narrow moat 44/100
Evidence: High Range 3,835 IDR – 6,063 IDR Share as image

Fair value as of: Jul 18, 2026

From 25 valuation models · updated 23 days ago

Share price −2.5% over the past month.

A solid business, screening 110% undervalued on our models.

What matters now

  • The rarer combination: high quality (74/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (3,835 IDR). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

7,229 IDR 2,122 IDR Fair Value 4,978 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range 2,122 IDR – 7,229 IDR · fair‑value band 3,835 IDR – 6,063 IDR · the 2,370 IDR price screens below the 4,978 IDR fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

PT Prodia Widyahusada Tbk (PRDA) currently trades at 2,370 IDR, while our model-based Fair Value estimate is 4,978 IDR, implying the stock looks roughly 110.0% undervalued today. The Quality Score stands at 74/100 (solid quality), in the Healthcare 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 Prodia Widyahusada Tbk generated revenue of 2.3T IDR at a net margin of 9.4%. Revenue grew 3.8% year over year. It earns a return on equity of 8.8%. The balance sheet holds a net cash position of 568B IDR. Fundamentals as of Jul 18, 2026

Our scenario range runs from 3,835 IDR (bear case) to 6,063 IDR (bull case); at 2,370 IDR, the current price sits below 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 18% below its 52-week high and 10% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -48% fair-value upside, at 110%, PRDA screens cheaper 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 5,287 IDR 7,356 IDR 10,357 IDR 80
Residual Income 2,334 IDR 2,546 IDR 3,246 IDR 76
Rev-Margin DCF 3,643 IDR 4,982 IDR 6,455 IDR 74
All 25 models by family
DCF Models
FCF DCF 5,146 IDR 7,373 IDR 10,753 IDR 38
Owner Earnings 5,544 IDR 7,969 IDR 11,648 IDR 31
5Y Revenue Exit 3,643 IDR 4,922 IDR 6,475 IDR 39
5Y EBITDA Exit 5,437 IDR 8,142 IDR 11,181 IDR 41
5Y P/E Exit 4,416 IDR 6,309 IDR 8,200 IDR 38
10Y Revenue Exit 4,071 IDR 5,341 IDR 6,886 IDR 36
10Y EBITDA Exit 5,293 IDR 7,579 IDR 10,423 IDR 37
10Y P/E Exit 4,637 IDR 6,305 IDR 8,183 IDR 35
Earnings-Based
Graham-Dodd 1,580 IDR 3,913 IDR 5,071 IDR 54
PEG = 1.0 709.30 IDR 1,013 IDR 1,317 IDR 46
EPV 2,565 IDR 2,901 IDR 3,200 IDR 59
Dividend Discount
Gordon GGM 1,753 IDR 3,371 IDR 5,778 IDR 70
DDM Multi-Stage 1,753 IDR 2,694 IDR 3,767 IDR 61
Multiples
P/E Multiple 3,835 IDR 5,113 IDR 6,391 IDR 63
P/S Multiple 2,963 IDR 3,951 IDR 4,939 IDR 58
P/B Multiple 2,963 IDR 3,951 IDR 4,939 IDR 55
EV/EBIT 3,915 IDR 4,999 IDR 6,084 IDR 53
EV/EBITDA 6,273 IDR 8,144 IDR 10,015 IDR 54
EV/Revenue 2,983 IDR 3,978 IDR 4,974 IDR 43
Asset-Based
NCAV (Graham) 1,344 IDR 1,801 IDR 2,688 IDR 50
Growth DCF
Growth DCF 5,287 IDR 7,356 IDR 10,357 IDR 80
Rev-Margin DCF 3,643 IDR 4,982 IDR 6,455 IDR 74
Economic Profit
Residual Income 2,334 IDR 2,546 IDR 3,246 IDR 76
ROIC Compounder 2,565 IDR 2,992 IDR 3,556 IDR 72
Growth Earnings
Growth-Adj P/E 2,937 IDR 4,195 IDR 5,454 IDR 68

Widest divergence: DCF Models (6,309 IDR) versus Asset-Based (1,801 IDR). Highest evidence: Growth DCF (80).

Notify me when PRDA reaches fair value

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

Key figures & financial health

Revenue (TTM) 2.3T IDR
Revenue growth (YoY) +3.8%
Net margin 9.4%
Return on equity 8.8%
Free cash flow 352B IDR FY2025
P/E ratio 10.0
More key figures
Operating margin 3.5%
EPS (TTM) 239.19 IDR
EPS growth (YoY) +163%
Net cash 568B IDR FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 75 · Market factors (momentum, volatility) 46

Profitability 55
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 79
Earnings quality: real cash, not paper profit
Fin. Strength 95
Balance sheet, leverage, solvency risk
Investment 95
Disciplined investing over empire-building
Low Volatility 79
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 23
Distance to the 52-week high (market factor)
Net Issuance 97
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 Prodia Widyahusada Tbk provides clinical laboratory services in Indonesia. The company offers test services, such as genomic, laboratory, and non-laboratory tests, as well as test panels; doctor consultation and teleconsultation services; vaccines; home services; and research support services.

Full company description

PT Prodia Widyahusada Tbk provides clinical laboratory services in Indonesia. The company offers test services, such as genomic, laboratory, and non-laboratory tests, as well as test panels; doctor consultation and teleconsultation services; vaccines; home services; and research support services. It also engages in the operation of Prodia Health Care, a personalized medicine-based wellness clinic; and specialty clinics, including Prodia Children, Prodia Women, and Prodia Senior. The company was founded in 1973 and is headquartered in Jakarta Pusat, Indonesia. PT Prodia Widyahusada Tbk operates as a subsidiary of PT Prodia Utama.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Prodia Widyahusada Tbk reported revenue of 2.3T IDR in FY2025 versus 2.7T IDR in FY2021, a compound −3.7%/yr. Reported net income was 207B IDR in FY2025, compounding −24.1%/yr from FY2021.

Growth Quality 66/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
2.3T IDR
Latest YoY
+1.3%
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.
+1.5%
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.
+4.0%
Avg. growth/yr (12Y) 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.
+7.1%
Revenue −3.7%/yr
FY21 2.7T IDR
FY22 2.2T IDR
FY23 2.2T IDR
FY24 2.3T IDR
FY25 2.3T IDR
Net income −24.1%/yr
FY21 623B IDR
FY22 372B IDR
FY23 260B IDR
FY24 270B IDR
FY25 207B IDR
Character of growth · EPS growth decomposed (2014-2025) +14.5 % p.a.
Revenue per share +6.4 pp

of which total revenue +7.1 pp · buybacks/dilution −0.7 pp

EBIT margin +4.0 pp
Tax rate +0.5 pp
Residual (interest, one-offs) +3.6 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch PRDA: 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 Prodia Widyahusada Tbk Fair Value". https://www.fairvalue-calculator.com/stock/PRDA

Peer Group

Diagnostics & Research · 135 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 74 · Top 25%
Fair Value upside +110% · Top 25%
Return on equity (TTM) 9% · Above median
Return on assets 6% · Above median
Net margin (TTM) 9% · Above median
Operating margin (TTM) 4% · Below median
Revenue growth 4% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.00× · Lower than 75% of peers

Valuation Multiples vs Diagnostics & Research median · lower = cheaper

P/E (TTM) 10.0× · Cheaper than 75% of peers
P/B 0.89× · Cheaper than median
P/S (TTM) 0.93× · Cheaper than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 4.4× · Cheaper than 75% of peers

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 100 · sector 0
FUTURE 19 · sector 25
PAST 35 · sector 11
HEALTH 100 · sector 96
DIVIDEND 0 · sector 21

Insider activity: 45/100

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 Diagnostics & Research stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Thermo Fisher Scientific Inc TMO $543.19 $308.19 -43%
Danaher Corporation DHR $199.66 $103.88 -48%
WuXi AppTec Co 2359 HK$160.70 HK$125.20 -22%
Lonza Group LONN CHF 567.80 CHF 259.80 -54%
IDEXX Laboratories, Inc IDXX $567.44 $255.77 -55%
Agilent Technologies, Inc A $131.46 $62.70 -52%
Waters Corporation WAT $368.98 $121.96 -67%
IQVIA Holdings IQV $207.85 $134.18 -35%
Integrated Diagnostics Holdings IDHC $0.0050 $0.0053 +5%
Illumina, Inc ILMN $186.65 $95.51 -49%

Compare PT Prodia Widyahusada Tbk with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare 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 Prodia Widyahusada Tbk (PRDA) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of 4,978 IDR versus a price of 2,370 IDR, about +110% (undervalued).
What is the fair value of PRDA?
Our model-based fair value for PT Prodia Widyahusada Tbk is 4,978 IDR (as of Jul 18, 2026), built from audited fundamentals. The current price is 2,370 IDR.
What is the quality score of PRDA?
PT Prodia Widyahusada Tbk has a Quality Score of 74/100. 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 Prodia Widyahusada Tbk (PRDA)?
PT Prodia Widyahusada Tbk reported trailing-twelve-month revenue of about 2.3T IDR (latest available figure, as of Jul 18, 2026).
What is the net profit margin of PRDA?
The net profit margin of PT Prodia Widyahusada Tbk is about 9.4%, meaning it keeps roughly 9.4% 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 Prodia Widyahusada 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.