EN DE

Media Nusantara Citra Tbk PT ADR (PTMEY) Fair Value & Analysis

Communication Services · US · Market cap $225M · ISIN US69369J1088

What is Media Nusantara Citra Tbk PT ADR really worth?

MN Media Nusantara Citra Tbk PT ADR logo Media Nusantara Citra Tbk PT ADR PTMEY · US
Price$1.16
Fair Value$1.79
Upside+54.6%
Quality52/100

A solid business, trading 35% below our fair value of $1.79.

Watch Media Nusantara Citra Tbk PT ADR 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 free

Strengths

✓Solidly profitable · 17.5% net margin
✓Low debt · generates free cash flow
✓Ranks above peers (7/10)

Risks

!Weak Growth (revenue 5y −0.6 %/yr)
!Moderate moat 45/100
!Evidence only medium, so the estimate is less certain
!Weak on past: 24 out of 100
Evidence: Medium Range $1.79 – $2.30

Fair value as of: Aug 27, 2026

From 22 valuation models · updated 4 days ago

Share price −0.7% over the past month.

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 →

What matters now

  • The price is below even our cautious bear case ($1.79). The market is more pessimistic than our downside scenario.
  • Solid quality (52/100) at a price below fair value, the discount is the argument here, not the business quality.

Price vs Fair Value (5 years)

$16.65 $1.10 Fair Value $1.79 Jun 2015 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 27, 2026.

How to read this chart

60‑month range $1.10 – $16.65 · fair‑value band $1.79 – $2.30 · the $1.16 price screens below the $1.79 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 27, 2026.

Full chart & analysis →

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

Analysis

Media Nusantara Citra Tbk PT ADR (PTMEY) currently trades at $1.16, while our model-based Fair Value estimate is $1.79, implying the stock looks roughly 35.3% undervalued today. The Quality Score stands at 52/100 (solid quality), in the Communication Services sector. Bull case: the Growth Earnings group reads highest at a median of $2.77 per share, and 19 of the 22 models we run sit above the $1.16 price. Bear case: the Growth DCF group reads lowest at $0.4156, and 3 of the 22 models stay below the price. Evidence for this calculation is medium.

Over the trailing twelve months, Media Nusantara Citra Tbk PT ADR generated revenue of $7.9T at a net margin of 17.5%. Revenue declined 18.1% year over year. It earns a return on equity of 5.9%. Net debt stands at $361B. Fundamentals as of Aug 27, 2026

Our scenario range runs from $1.79 (bear case) to $2.30 (bull case); at $1.16, 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 32% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Communication Services peers we cover trades at −13% fair-value upside, at 55%, PTMEY screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $0.3861 per share, which is 21.5 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

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
FCF DCF best evidence $0.3481 $0.4165 $0.5029 82
Growth DCF $0.3523 $0.4156 $0.4915 80
Owner Earnings $1.52 $1.90 $2.37 78
All 22 models by family
DCF Models
FCF DCF best evidence $0.3481 $0.4165 $0.5029 82
Owner Earnings $1.52 $1.90 $2.37 78
5Y Revenue Exit $1.01 $1.60 $2.37 72
5Y EBITDA Exit $1.41 $2.30 $3.33 75
5Y P/E Exit $1.46 $2.39 $3.36 70
10Y Revenue Exit $0.6624 $1.08 $1.59 66
10Y EBITDA Exit $0.9073 $1.47 $2.16 68
10Y P/E Exit $0.9372 $1.53 $2.18 63
Earnings-Based
Graham-Dodd $1.11 $2.20 $2.75 66
EPV $1.21 $1.35 $1.46 74
Multiples
P/E Multiple $2.69 $3.59 $4.48 63
P/S Multiple $2.08 $2.77 $3.46 58
P/B Multiple $2.08 $2.77 $3.46 55
EV/EBIT $2.19 $2.90 $3.60 66
EV/EBITDA $2.65 $3.51 $4.36 67
EV/Revenue $1.68 $2.37 $3.05 54
Asset-Based
NCAV (Graham) $1.34 $1.79 $2.68 54
Growth DCF
Growth DCF $0.3523 $0.4156 $0.4915 80
Rev-Margin DCF $1.01 $1.60 $2.24 72
Economic Profit
Residual Income $1.90 $1.88 $1.68 71
ROIC Compounder $1.21 $1.35 $1.46 72
Growth Earnings
Growth-Adj P/E $1.94 $2.77 $3.60 67

Widest divergence: Growth Earnings ($2.77) versus Growth DCF ($0.4156). Highest evidence: FCF DCF (82).

Notify me when PTMEY reaches fair value

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

Key figures & financial health

P/E ratio 2.0
P/S ratio 0.35 P/E × margin
EPS (TTM) $0.5800 price ÷ EPS = P/E 2.0
Net margin 17.3% FY2025
Return on equity 5.9% TTM
Return on assets (EBIT) 10.3% avg 5y
More key figures
Growth
Revenue (TTM) $7.9T TTM
Revenue growth (YoY) −18.1% 3y avg −5.2%
EPS growth (YoY) −11.9%
Balance sheet & cash flow
Free cash flow $283B FY2025
Net debt $361B FY2025 · ≈ 1.3 yrs of FCF

Figures from reported company fundamentals · as of Aug 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 52/100

Of which business quality 49 · Market factors (momentum, volatility) 24

Profitability 37
Margins and returns on capital today
Quality Growth 40
Are margins and returns improving?
Cashflow 24
Earnings quality: real cash, not paper profit
Fin. Strength 59
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 18
Price trend over the last 3–12 months (market factor)
52W Momentum 6
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

PT. Media Nusantara Citra Tbk operates as an integrated media company that produces and distributes various content on television and other platforms in Indonesia. The company operates through Television, Radio, Print and Online Media, Content, and Advertising Agency segments.

Full company description

PT. Media Nusantara Citra Tbk operates as an integrated media company that produces and distributes various content on television and other platforms in Indonesia. The company operates through Television, Radio, Print and Online Media, Content, and Advertising Agency segments. It owns and operates free-to-air televisions (TV), such as RCTI TV station that offers a range of programs, including drama series, box office movies, sports events, talent search, reality and music shows, anniversary and awards programs, and various infotainments; MNCTV, which offers family-based drama, animation, sports programs, and variety shows; GTV that focuses on animation, variety shows, reality shows, game shows, and talent search programs; and iNews, which focuses on sports and other factual programs. The company also offers talent management services for singers, presenters, actors, actresses, comedians, chefs, magicians, and social media influencers; content library for platforms, such as Free to Air, Pay TV, VOD, and OTT; and services related to creating, distributing, managing, and monetization of content, as well as produces drama titles and animation series. In addition, the company operates RCTI +, an entertainment application; Vision+, an entertainment application with video on demand content; StarHits, a digital creator network; Okezone.com, an online news and entertainment portal; SINDOnews, a news portal; iNews.id, a networked news portal; IDXChannel.com, an economic news portal; Celebrities.id, a portal around celebrities and lifestyle; sportstars.id; and ROOV for radio streaming. The company was founded in 1997 and is headquartered in Jakarta Pusat, Indonesia. PT. Media Nusantara Citra Tbk operates as a subsidiary of PT Global Mediacom Tbk.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Media Nusantara Citra Tbk PT ADR reported revenue of 7.7T IDR in FY2025 versus 9.6T IDR in FY2021, a compound −5.4%/yr. Reported net income was 1.3T IDR in FY2025, compounding −13.9%/yr from FY2021.

Growth Quality 34/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$7.7T
Latest YoY
−2.9%
Avg. revenue 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.
−5.2%
Avg. revenue 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.
−0.6%
Avg. revenue growth/yr (19Y) ⓘ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%
Value creation/yr (5Y, in IDR) ⓘEarnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year. 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.
−10.9% (−10.9 + 0.0)
Revenue −5.4%/yr
FY21 9.6T IDR
FY22 9.1T IDR
FY23 7.8T IDR
FY24 8.0T IDR
FY25 7.7T IDR
Net income −13.9%/yr
FY21 2.4T IDR
FY22 2.1T IDR
FY23 1.0T IDR
FY24 1.1T IDR
FY25 1.3T IDR
Character of growth · EPS growth decomposed (2014-2025) −1.9 % p.a.
Revenue per share +2.5 %

of which total revenue +1.9 % · buybacks/dilution +0.6 %

EBIT margin −4.9 %
Tax rate +2.2 %
Residual (interest, one-offs) −1.5 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

Watch PTMEY: get an alert when its fair value changes →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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.

Media Nusantara Citra Tbk PT ADR · Fair Value
$1.79 +35%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Media Nusantara Citra Tbk PT ADR Fair Value". https://www.fairvalue-calculator.com/stock/PTMEY

Peer Group

Advertising Agencies · 206 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 52 · Below median
Fair Value upside +54% · Top 25%
Return on equity (TTM) 6% · Above median
Return on assets 3% · Above median
Net margin (TTM) 18% · Top 25%
Operating margin (TTM) 0% · Below median
Revenue growth −18% · Bottom 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Advertising Agencies median · lower = cheaper

P/E (TTM) 2.0× · Cheaper than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE100 · sector 23
FUTURE0 · sector 5
PAST24 · sector 6
HEALTH99 · sector 99
DIVIDEND0 · sector 57

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 Advertising Agencies stocks, each showing price versus our Fair Value estimate (as of Aug 27, 2026).

Stock Price Fair Value vs Fair Value
AppLovin Corporation APP $317.76 $252.45 −21%
Publicis Groupe S.A PUB €101.65 €146.36 +44%
Omnicom Group OMC $87.89 $99.84 +14%
Focus Media Information Technology Co 002027 ¥4.97 ¥5.71 +15%
The Trade Desk, Inc TTD $13.57 $29.07 +114%
BlueFocus Intelligent Communications Group 300058 ¥13.37 ¥1.44 −89%
JCDecaux SE DEC €24.00 €20.99 −13%
WPP plc WPP $26.87 $19.05 −29%
Easy Click Worldwide Network Technology Co 301171 ¥37.40 ¥5.62 −85%
Magnite, Inc MGNI $24.53 $12.18 −50%

Compare Media Nusantara Citra Tbk PT ADR with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued 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 screener Filter by region, size and sector Compare tool Two stocks side by side Fama-French 3-Factor Model Calculator Run the Fama-French 3-factor model in seconds: expected return from the market, size and value factors - free, with formula, betas and an example. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Media Nusantara Citra Tbk PT ADR (PTMEY) overvalued or undervalued?
As of Aug 27, 2026, our model estimates a fair value of $1.79 versus a price of $1.16, about +55% upside (undervalued).
What is the fair value of PTMEY?
Our model-based fair value for Media Nusantara Citra Tbk PT ADR is $1.79 (as of Aug 27, 2026), built from audited fundamentals. The current price: $1.16.
What is the quality score of PTMEY?
Media Nusantara Citra Tbk PT ADR has a Quality Score of 52/100. 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 Media Nusantara Citra Tbk PT ADR (PTMEY)?
Media Nusantara Citra Tbk PT ADR reported trailing-twelve-month revenue of about $7.9T (latest available figure, as of Aug 27, 2026).
What is the net profit margin of PTMEY?
The net profit margin of Media Nusantara Citra Tbk PT ADR is about 17.5%, meaning it keeps roughly 17.5% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch Media Nusantara Citra Tbk PT ADR in the live analysis

One click puts Media Nusantara Citra Tbk PT ADR 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.

Watch for free →

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