Tempo Inti Media Tbk (TMPO) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Tempo Inti Media Tbk IDR 80, price IDR 170, upside -53.2%, quality 42 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Tempo Inti Media Tbk 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 24, 2026.
How to read this chart
60‑month range 62.00 IDR – 268.00 IDR · fair‑value band 58.56 IDR – 89.35 IDR · the 170.00 IDR price screens above the 79.56 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow Tempo Inti Media Tbk in your weekly email
Every Wednesday you see whether Tempo Inti Media Tbk is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
PT Tempo Inti Media Tbk, together with its subsidiaries, engages in the publishing business in Indonesia.
Show more
PT Tempo Inti Media Tbk, together with its subsidiaries, engages in the publishing business in Indonesia. The company is also involved in the publishing press; paper trading; building and transport management; training, data processing, and research and consultancy; education; multimedia and creative house; television broadcasting; information technology; and industrial general trading activities. In addition, it engages in buying and selling digital newspaper, magazine, and media; and regular thematic data production, data mining, photo stocks, data investigation, surveys, stakeholders mapping, talent scouting, and print and electronic books publication. The company was founded in 1971 and is headquartered in Jakarta Selatan, Indonesia.
Stock analysis
Tempo Inti Media Tbk (TMPO) currently trades at 170.00 IDR, while our model-based Fair Value estimate is 79.56 IDR, implying the stock looks roughly 113.7% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 160.97 IDR per share, and 1 of the 13 models we run sit above the 170.00 IDR price.
Bear case: the Earnings-Based group reads lowest at 33.08 IDR, and 12 of the 13 models stay below the price. Evidence for this calculation is low.
Scenario range: 58.56 IDR (bear) to 89.35 IDR (bull), the price of 170.00 IDR sits above 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 42/100 (below-average quality), in the Communication Services sector.
Mixed Growth: Spin-off in 2025: revenue and profit before it include the divested business. Growth is measured afresh from 2025.
Tempo Inti Media Tbk reported revenue of 211B IDR in FY2025 versus 189B IDR in FY2021, a compound +2.8%/yr. Reported net income was 2.8B IDR in FY2025, compounding −12.5%/yr from FY2021.
Key figures
Market cap 180B IDR (≈ $10.1M) · P/E ratio 37.8 · P/S ratio 0.50 · EPS (TTM) 4.50 IDR · Net margin 1.3% · Return on equity 1.0% · Return on assets (EBIT) 2.1% · Operating margin −15.4%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 33% below its 52-week high and 93% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at 10% fair-value upside, at −53%, TMPO screens richer than that median.
Fair Value models
Bear 58.56 IDRFair Value 79.56 IDRBull 89.35 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 (3.30 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.55/100
Spin-off in 2025: revenue and profit before it include the divested business. Growth is measured afresh from 2025.
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.
+10.3%
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.
−3.6%
Revenue growth 24 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.
+7.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+21.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year+21.2%
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.−1% vs −14%, picking up
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.−19% → 6%
2025 sits 117% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2020 (pandemic)
⚠ Revenue per share shrinking 5.5%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
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.Publishing · 108 stocks
Beats the industry median on 1/12 measures
Overall it trails its industry peers.
Valuation
Quality Score42 · Bottom 25%
Fair Value upside−53% · Bottom 25%
Profitability
Return on equity (TTM)1% · Bottom 25%
Return on assets1% · Below median
Net margin (TTM)1% · Below median
Operating margin (TTM)−15% · Bottom 25%
Growth and dividend
Revenue growth−4% · Below median
Balance sheet
Debt / equity0.17× · Above median
Valuation Multiplesvs Publishing median · lower = cheaper
P/E (TTM)37.8× · Priciest 25%
P/B0.75× · Cheaper than median
P/S (TTM)0.86× · Pricier than median
EV/EBITDA12.9× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 48
FUTURE (revenue growth)0· sector 0
PAST (return on equity)4· sector 25
HEALTH (low debt)91· sector 99
DIVIDEND (yield)0· sector 60
VALUE 0: the price sits above our fair-value range.
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). "Tempo Inti Media Tbk Fair Value". https://www.fairvalue-calculator.com/stock/TMPO
Frequently asked questions
Is Tempo Inti Media Tbk (TMPO) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 79.56 IDR versus a price of 170.00 IDR, about −53% upside (overvalued).
What is the fair value of TMPO?
Our model-based fair value for Tempo Inti Media Tbk is 79.56 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 170.00 IDR.
What is the quality score of TMPO?
Tempo Inti Media Tbk has a Quality Score of 42/100. 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 Tempo Inti Media Tbk (TMPO)?
Our model-based price target is the fair value of 79.56 IDR (as of Sep 24, 2026) from 13 valuation models. Cautious scenario 58.56 IDR, optimistic scenario 89.35 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Tempo Inti Media Tbk stock forecast for 2026?
Our models put fair value at 79.56 IDR, about −53% upside versus a price of 170.00 IDR (overvalued). Cautious scenario 58.56 IDR, optimistic scenario 89.35 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Tempo Inti Media Tbk (TMPO)?
Tempo Inti Media Tbk reported trailing-twelve-month revenue of about 209B IDR (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of Tempo Inti Media Tbk (TMPO)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Tempo Inti Media Tbk it is 79.56 IDR per share (as of Sep 24, 2026), against a price of 170.00 IDR. It is the blended result of 13 valuation models (cash flow, earnings, asset, dividend).
Is Tempo Inti Media Tbk stock overvalued or undervalued in 2026?
As of Sep 24, 2026, TMPO trades above its calculated fair value: price 170.00 IDR, fair value 79.56 IDR, a gap of about −53% (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 TMPO?
No. The price is what the market pays today (170.00 IDR); the fair value is what the company's own numbers justify (79.56 IDR). For Tempo Inti Media Tbk the two are 90.44 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Tempo Inti Media Tbk worth?
The market values Tempo Inti Media Tbk at about 180B IDR (market capitalisation, as of Sep 24, 2026). Per share that is 170.00 IDR; our models calculate a fair value of 79.56 IDR per share.
What do the bullish and bearish scenarios say about TMPO?
Our models span a range for Tempo Inti Media Tbk: cautious scenario 58.56 IDR, base 79.56 IDR, optimistic 89.35 IDR per share (as of Sep 24, 2026, price 170.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of TMPO?
Tempo Inti Media Tbk trades at a price-to-earnings ratio of 37.8 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 79.56 IDR is built from several models across several years. Other multiples: P/B 0.8, P/S 0.9, EV/EBITDA 12.9.
How solid is the balance sheet of Tempo Inti Media Tbk (TMPO)?
Balance-sheet figures for Tempo Inti Media Tbk (as of Sep 24, 2026): return on equity 1.0%, debt of 0.17 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is TMPO from its 52-week high?
Tempo Inti Media Tbk trades at 170.00 IDR, about 33% below its 52-week high of 252.00 IDR and 93% above the low of 88.00 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 79.56 IDR is for.
Which stocks are comparable to Tempo Inti Media Tbk?
From the same area (Communication Services) we also value The New York Times Company, Jiangsu Phoenix Publishing & Media Corporation, China Science Publishing & Media Ltd, People.cn CO., LTD, 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 Tempo Inti Media Tbk stock attractive at the current price?
The data as of Sep 24, 2026: price 170.00 IDR, calculated fair value 79.56 IDR (−53%), Quality Score 42/100, from 13 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 TMPO calculated?
We run Tempo Inti Media Tbk through 13 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 79.56 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 13.0 % above its aggregate fair value. Tempo Inti Media 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 is the share price of Tempo Inti Media Tbk (TMPO)?
The closing price on Sep 24, 2026 was 170.00 IDR. Our model-based fair value is 79.56 IDR, about −53% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Tempo Inti Media Tbk right now?
The price sits above even our optimistic bull case (89.35 IDR). The favourable scenario is already priced in. Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of Tempo Inti Media Tbk
How large is the market capitalisation of Tempo Inti Media Tbk (TMPO)?
The market capitalisation of Tempo Inti Media Tbk is 180B IDR (≈ $10.1M). 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 Tempo Inti Media Tbk (TMPO)?
The price-to-sales ratio of Tempo Inti Media Tbk is 0.50 (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 Tempo Inti Media Tbk (TMPO)?
Earnings per share at Tempo Inti Media Tbk are 4.50 IDR (price ÷ EPS = P/E 37.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Tempo Inti Media Tbk (TMPO)?
The net margin of Tempo Inti Media Tbk is 1.3% (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 Tempo Inti Media Tbk (TMPO)?
The return on equity (ROE) of Tempo Inti Media Tbk is 1.0% (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 Tempo Inti Media Tbk (TMPO)?
On an EBIT basis the return on assets of Tempo Inti Media Tbk is 2.1% (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 Tempo Inti Media Tbk (TMPO)?
The operating margin of Tempo Inti Media Tbk is −15.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Tempo Inti Media Tbk (TMPO)?
Revenue at Tempo Inti Media Tbk is growing −4.1% versus a year earlier (3y avg 0.0%). 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 Tempo Inti Media Tbk (TMPO)?
Earnings per share at Tempo Inti Media Tbk are growing +140% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Tempo Inti Media Tbk (TMPO) generate?
The free cash flow of Tempo Inti Media Tbk is −10.9B IDR (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 Tempo Inti Media Tbk (TMPO) carry?
The net debt of Tempo Inti Media Tbk is 38.2B IDR (fiscal year 2025). 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 Tempo Inti Media Tbk in the live analysis
One click puts Tempo Inti Media Tbk 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.
