EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

PT Tower Bersama Infrastructure Tbk (PTFRF) fair value: what the stock is really worth

We calculate from audited financials what PT Tower Bersama Infrastructure Tbk 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.

  1. Fair value above price? No
  2. Good quality? Yes
  3. Add to watchlist

Communication Services · US · ISIN ID1000116908

PT PT Tower Bersama Infrastructure Tbk logo Some data Sep 13, 2026

PT Tower Bersama Infrastructure Tbk

PTFRF · US

Overvalued / MonitorQuality is not strong enough to offset the price risk.

!Fair value $0.0900 · Overvalued (−10%)
!Quality 57/100
!Expensive Growth (revenue 5y +5.3 %/yr)
✓Highly profitable · 20.4% net margin (TTM)
✓Moderate debt · generates free cash flow
!Moderate moat 62/100
!Evidence only medium, so the estimate is less certain

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

$0.4227 $0.0961 Fair Value $0.0900 Apr 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 13, 2026.

How to read this chart

60‑month range $0.0961 – $0.4227 · fair‑value band $0.0500 – $0.1400 · the $0.1000 price screens above the $0.0900 fair value. Dashed = 300-day average. As of Sep 13, 2026.

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

Company profile

PT Tower Bersama Infrastructure Tbk, together with its subsidiaries, engages in central telecommunications construction, telecommunications installations, and cable-based telecommunications business. The company operates through Tower, Repeater, Building, and Fiber Optic segments.

Show more

PT Tower Bersama Infrastructure Tbk, together with its subsidiaries, engages in central telecommunications construction, telecommunications installations, and cable-based telecommunications business. The company operates through Tower, Repeater, Building, and Fiber Optic segments. It engages in central construction of communication; wholesale trade in telecommunications equipment; services, trading, development, agriculture, industry, printing and transportation; and rental and leasing activity for mining and energy, and machines and equipment. The company is also involved in the operation of electricity power supply installations; operation of owned or leased real estate; and repair of electric motors generators, transformers, and telecommunications installations. In addition, it is involved in internet service, management consulting, construction, information and communication, employment, travel agents, and other business support, as well as wholesale trade of computer and computer supplies, communications equipment, electronic parts, and telecommunication equipment; and software trading and publishing. Further, the company offers construction of electrical network and other telecommunication, electricity installation, telecommunication installation, and electronic installation; and activities in the fields of electricity procurement, gas, steam/hot water, cold air, trade, and arts, as well as rental activities. The company was formerly known as PT Banyan Mas. PT Tower Bersama Infrastructure Tbk was founded in 2004 and is based in Jakarta Selatan, Indonesia. PT Tower Bersama Infrastructure Tbk operates as a subsidiary of Bersama Digital Infrastructure Asia Pte Ltd.

Stock analysis

PT Tower Bersama Infrastructure Tbk, (PTFRF) currently trades at $0.1000, while our model-based Fair Value estimate is $0.0900, implying the stock looks roughly 11.1% overvalued today.

Show more

Valuation

Bull case: the Growth Earnings group reads highest at a median of $0.1016 per share, and 5 of the 18 models we run sit above the $0.1000 price.

Bear case: the Asset-Based group reads lowest at $0.0337, and 13 of the 18 models stay below the price. Evidence for this calculation is medium.

Scenario range: $0.0500 (bear) to $0.1400 (bull), the price of $0.1000 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 57/100 (solid quality), in the Communication Services sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

PT Tower Bersama Infrastructure Tbk, reported revenue of 6.9T IDR in FY2025 versus 6.2T IDR in FY2021, a compound +2.8%/yr. Reported net income was 1.4T IDR in FY2025, compounding −2.0%/yr from FY2021.

Key figures

Market cap $2.2B · Net margin 20.6% · Return on equity 12.1% · Return on assets (EBIT) 9.5% · Revenue (TTM) 6.9T IDR · Revenue growth (YoY) −0.8% · EPS growth (YoY) −5.9% · Free cash flow 2.8T IDR.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).

What moves the price

The share trades near its 52-week high and 3% above its 52-week low, currently above its 200-day average.

For context, the median of 10 Communication Services peers we cover trades at 27% fair-value upside, at −10%, PTFRF screens richer than that median.

Fair Value models

Bear $0.0500 Fair Value $0.0900 Bull $0.1400
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. 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.
Highest evidence
FCF DCF $0.0483 $0.0912 $0.1521 78
Growth DCF $0.0519 $0.0924 $0.1474 77
EPV $0.0628 $0.0834 $0.1011 71
All 18 models by family
DCF Models
FCF DCF $0.0483 $0.0912 $0.1521 78
5Y Revenue Exit $0.0117 $0.0405 $0.0761 67
5Y P/E Exit $0.0295 $0.0716 $0.1140 68
10Y Revenue Exit $0.0235 $0.0510 $0.0825 64
10Y P/E Exit $0.0359 $0.0713 $0.1086 62
Earnings-Based
Graham-Dodd $0.0404 $0.0815 $0.1026 66
EPV $0.0628 $0.0834 $0.1011 71
Multiples
P/E Multiple $0.0981 $0.1309 $0.1636 63
P/S Multiple $0.0756 $0.1008 $0.1260 58
P/B Multiple $0.0758 $0.1011 $0.1264 55
EV/EBIT $0.1502 $0.2227 $0.2952 65
EV/Revenue n/a $0.0190 $0.0449 50
Asset-Based
NCAV (Graham) $0.0251 $0.0337 $0.0503 54
Growth DCF
Growth DCF $0.0519 $0.0924 $0.1474 77
Rev-Margin DCF $0.0117 $0.0426 $0.0768 68
Economic Profit
Residual Income $0.0456 $0.0529 $0.0974 68
ROIC Compounder $0.0641 $0.0900 $0.1175 71
Growth Earnings
Growth-Adj P/E $0.0711 $0.1016 $0.1321 67

Open the full fair value analysis →

Notify me when PTFRF reaches fair value

Put PTFRF on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 57/100

Of which business quality 54 · Market factors (momentum, volatility) 66

Profitability 38
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 10
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 83
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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
+0.6%
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.
+1.9%
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.
+5.3%
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.
+1.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+1.6%
Dividend (yield on the price)0.0%
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.71% → 63%

Growth Forecast

A lot of optimism in the price
The price assumes more growth than 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).
+13.4%
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.
+2.2%
Yearly sales growth analysts expect, extended to five years.
Forecast 2026 (sales)+1.8%
Forecast 2027 (sales)+2.3%
Projected 2028 (sales)+2.3%
Projected 2029 (sales)+2.3%
Projected 2030 (sales)+2.2%

PTFRF screens 11% overvalued. Compare with China Mobile Limited →

Compare PT Tower Bersama Infrastructure Tbk, with another stock

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

Free, no sign-up

Context: sector, industry, market

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

Similar stocks

10 more Telecom Services stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
China Mobile Limited 600941 ¥97.72 ¥102.17 +5%
T-Mobile US, Inc TMUS $182.33 $270.48 +48%
Verizon Communications Inc VZ $50.61 $64.43 +27%
AT&T Inc T $26.06 $43.97 +69%
Bharti Airtel Limited BHARTIARTL ₹1,832 ₹1,883 +3%
China Telecom Corporation 601728 ¥6.29 ¥8.36 +33%
América Móvil, S.A. AMX $22.83 $39.58 +73%
Singapore Telecommunications Limited Z77 4.50 SGD 1.91 SGD −58%
Saudi Telecom Company 7010 43.86 SAR 42.39 SAR −3%
Swisscom AG SCMN CHF 651.50 CHF 463.92 −29%

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

PT Tower Bersama Infrastructure Tbk, · Fair Value
$0.0900 −11%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "PT Tower Bersama Infrastructure Tbk, Fair Value". https://www.fairvalue-calculator.com/stock/PTFRF

Frequently asked questions

Is PT Tower Bersama Infrastructure Tbk (PTFRF) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of $0.0900 versus a price of $0.1000, about −10% upside (overvalued).
What is the fair value of PTFRF?
Our model-based fair value for PT Tower Bersama Infrastructure Tbk, is $0.0900 (as of Sep 13, 2026), built from audited fundamentals. The current price: $0.1000.
What is the quality score of PTFRF?
PT Tower Bersama Infrastructure Tbk, has a Quality Score of 57/100. 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 PT Tower Bersama Infrastructure Tbk (PTFRF)?
Our model-based price target is the fair value of $0.0900 (as of Sep 13, 2026) from 18 valuation models. Cautious scenario $0.0500, optimistic scenario $0.1400. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Tower Bersama Infrastructure Tbk, stock forecast for 2026?
Our models put fair value at $0.0900, about −10% upside versus a price of $0.1000 (overvalued). Cautious scenario $0.0500, optimistic scenario $0.1400. The calculation is refreshed regularly with new filings.
What is the revenue of PT Tower Bersama Infrastructure Tbk (PTFRF)?
PT Tower Bersama Infrastructure Tbk, reported trailing-twelve-month revenue of about 6.9T IDR (latest available figure, as of Sep 13, 2026).
What growth is priced into PT Tower Bersama Infrastructure Tbk (PTFRF)?
For today's price to be fair in a discounted-cash-flow model, PT Tower Bersama Infrastructure Tbk, would have to grow free cash flow by +13.4 % per year for five years (discount rate 9.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +5.3 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of PTFRF use?
Our models discount PT Tower Bersama Infrastructure Tbk, at 9.7 %: a base by market capitalisation (mid), country premium for USA. 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 PT Tower Bersama Infrastructure Tbk, that is +13.4 % per year a year over ten years, using the same discount rate (9.7 %) and the same formula as our fair value.
How much growth has PT Tower Bersama Infrastructure Tbk (PTFRF) delivered so far?
Over the past 5 years revenue at PT Tower Bersama Infrastructure Tbk, grew +5.3 % a year. The price currently implies +13.4 % 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 PT Tower Bersama Infrastructure Tbk (PTFRF) growing?
The median revenue growth in the sector is +1.9 % a year. That is the yardstick for the growth priced into PT Tower Bersama Infrastructure Tbk, (+13.4 % 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 PT Tower Bersama Infrastructure Tbk (PTFRF)?
The free-cash-flow yield on the price is 7.16 %: that much free cash flow PT Tower Bersama Infrastructure Tbk, produces per unit of market value. When it exceeds the discount rate of our models (9.7 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of PT Tower Bersama Infrastructure Tbk (PTFRF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Tower Bersama Infrastructure Tbk, it is $0.0900 per share (as of Sep 13, 2026), against a price of $0.1000. It is the blended result of 18 valuation models (cash flow, earnings, asset, dividend).
Is PT Tower Bersama Infrastructure Tbk, stock overvalued or undervalued in 2026?
As of Sep 13, 2026, PTFRF trades above its calculated fair value: price $0.1000, fair value $0.0900, a gap of about −10% (overvalued). 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 PTFRF?
No. The price is what the market pays today ($0.1000); the fair value is what the company's own numbers justify ($0.0900). For PT Tower Bersama Infrastructure Tbk, the two are $0.0100 per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Tower Bersama Infrastructure Tbk, worth?
The market values PT Tower Bersama Infrastructure Tbk, at about $2.2B (market capitalisation, as of Sep 13, 2026). Per share that is $0.1000; our models calculate a fair value of $0.0900 per share.
What do the bullish and bearish scenarios say about PTFRF?
Our models span a range for PT Tower Bersama Infrastructure Tbk,: cautious scenario $0.0500, base $0.0900, optimistic $0.1400 per share (as of Sep 13, 2026, price $0.1000). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is PTFRF from its 52-week high?
PT Tower Bersama Infrastructure Tbk, trades at $0.1000, about 0% below its 52-week high of $0.1000 and 3% above the low of $0.0974 (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of $0.0900 is for.
Which stocks are comparable to PT Tower Bersama Infrastructure Tbk,?
From the same area (Communication Services) we also value China Mobile Limited, T-Mobile US, Inc, Verizon Communications 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 PT Tower Bersama Infrastructure Tbk, stock attractive at the current price?
The data as of Sep 13, 2026: price $0.1000, calculated fair value $0.0900 (−10%), Quality Score 57/100, from 18 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 PTFRF calculated?
We run PT Tower Bersama Infrastructure Tbk, through 18 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 $0.0900, 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 15.8 % above its aggregate fair value. PT Tower Bersama Infrastructure Tbk, itself currently trades above fair value. 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 should I pay attention to with PT Tower Bersama Infrastructure Tbk, right now?
The model range is unusually wide ($0.0500 to $0.1400). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits in the upper half of our model range, so the margin of safety is thin. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.

Key figures of PT Tower Bersama Infrastructure Tbk,

How large is the market capitalisation of PT Tower Bersama Infrastructure Tbk (PTFRF)?
The market capitalisation of PT Tower Bersama Infrastructure Tbk, is $2.2B. 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 net margin of PT Tower Bersama Infrastructure Tbk (PTFRF)?
The net margin of PT Tower Bersama Infrastructure Tbk, is 20.6% (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 PT Tower Bersama Infrastructure Tbk (PTFRF)?
The return on equity (ROE) of PT Tower Bersama Infrastructure Tbk, is 12.1% (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 PT Tower Bersama Infrastructure Tbk (PTFRF)?
On an EBIT basis the return on assets of PT Tower Bersama Infrastructure Tbk, 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.
How fast is revenue growing at PT Tower Bersama Infrastructure Tbk (PTFRF)?
Revenue at PT Tower Bersama Infrastructure Tbk, is growing −0.8% versus a year earlier (3y avg +1.9%). 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 PT Tower Bersama Infrastructure Tbk (PTFRF)?
Earnings per share at PT Tower Bersama Infrastructure Tbk, are growing −5.9% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PT Tower Bersama Infrastructure Tbk (PTFRF) carry?
The net debt of PT Tower Bersama Infrastructure Tbk, is 29.7T IDR (fiscal year 2025, ≈ 10.6 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

Continue in the live analysis

Fair value and trend for 35,000+ stocks, watchlist, comparison and the diversification check. You can also try 14 days of Pro there, no card.

Open the live analysis →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.