Fair Value Calculator Fair Value Calculator
EN DE

TOOL Fair Value & Analysis

Consumer Cyclical · ID · Market cap 139B IDR

T TOOL TOOL · JK
Price69.00 IDR
Fair Value31.06 IDR
Upside-55.0%
Quality42/100
Watch TOOL for free, get notified when fair value or trend changes. Watch for free
Evidence: Low Range 20.50 IDR – 38.83 IDR

Fair value as of: Jul 16, 2026

From 3 valuation models · updated today

Fair value updated Jul 16, 2026, revised from 362.66 IDR to 31.06 IDR (−91.4%) since Jun 24, 2026. Share price +15.0% over the past month.

Price vs Fair Value (12 months)

100.00 IDR 50.00 IDR Fair Value 31.06 IDR Jul 2025 Jul 2026

12‑month range 50.00 IDR – 100.00 IDR · fair‑value band 20.50 IDR – 38.83 IDR · the 69.00 IDR price screens above the 31.06 IDR fair value. As of Jul 16, 2026.

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

Analysis

TOOL (TOOL) currently trades at 69.00 IDR, while our model-based Fair Value estimate is 31.06 IDR, implying the stock looks roughly 55.0% overvalued today. We read business quality at 42/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, TOOL generated revenue of 53.6B IDR at a net margin of -17.2%. Revenue declined 35.6% year over year. It earns a return on equity of -5.0%. Net debt stands at 12.1B IDR. Fundamentals as of Jul 16, 2026

Our scenario range runs from 20.50 IDR (bear case) to 38.83 IDR (bull case); at 69.00 IDR, the current price sits above that range. The share trades about 41% below its 52-week high and 39% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 3% fair-value upside, at -55%, TOOL screens richer than that median.

Key figures & financial health

Revenue (TTM) 53.6B IDR
Revenue growth (YoY) -35.6%
Net margin -17.2%
Return on equity -5.0%
Free cash flow −549M IDR FY2024
Operating margin -44.2%
More key figures
EPS growth (YoY) -98.6%
Net debt 12.1B IDR FY2025

Figures from reported company fundamentals (EODHD) · as of Jul 16, 2026. TTM = trailing twelve months.

About the company

PT Rohartindo Nusantara Luas Tbk trades in tools, household appliances, and suitcases in Indonesia. The company offers safety equipment, including safety vest, safety glasses, sports glasses, safety harness, face mask, safety flashlight, signs, and warning tape; electrical equipment, such as tester, clamp ampere, test pen, and soldering devices; and hand flashlight, headlamp, and solar panel lights. It also provides measuring, spray, drilling, packaging, AC, automotive, hydraulic, wind energy, cleaning, grinding, and gas equipment; hand tools; chain; cutting tools; peralatan las equipment; and other products. The company also offers its products online. The company was founded in 2014 and is headquartered in Tangerang, Indonesia. PT Rohartindo Nusantara Luas Tbk is a subsidiary of PT Rohartindo Maju Perkasa.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

TOOL reported revenue of 59.3B IDR in FY2025 versus 111B IDR in FY2021, a compound −14.6%/yr. Reported net income was −7.0B IDR in FY2025.

Revenue −14.6%/yr
FY21 111B IDR
FY22 102B IDR
FY23 148B IDR
FY24 93.5B IDR
FY25 59.3B IDR
Net income
FY21 10.8B IDR
FY22 13.8B IDR
FY23 29.9B IDR
FY24 939M IDR
FY25 −7.0B IDR

Is TOOL fairly valued? → Check now

📤 Share or link this analysis
🔗 Embed on your site (free fair-value badge)

Paste this into your site or blog, it shows the current fair value and links back here (free, and welcome):

Cite: Fair Value Calculator (2026). "TOOL Fair Value". https://www.fairvalue-calculator.com/stock/TOOL

Similar stocks

10 more Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥81.69 ¥128.24 +57%
Haier Smart Home Co QIHCF $2.42 $4.20 +74%
Gree Electric Appliances, Inc 000651 ¥38.20 ¥86.03 +125%
King Slide Works Co 2059 6,400 TWD 3,425 TWD -46%
Guangdong Songfa Ceramics Co 603268 ¥152.20 ¥38.95 -74%
SharkNinja, Inc SN $128.22 $78.04 -39%
Somnigroup International Inc SGI $68.01 $58.62 -14%
Mohawk Industries, Inc M1HK34 R$20.54 R$18.29 -11%
Hisense Home Appliances Group 000921 ¥26.90 ¥75.77 +182%
Zhejiang Supor Co 002032 ¥42.40 ¥43.56 +3%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

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

Frequently asked questions

Is TOOL undervalued?
As of Jul 16, 2026, our model estimates a fair value of 31.06 IDR versus a price of 69.00 IDR, about −55% (overvalued). Model-based estimate, not financial advice.
What is the fair value of TOOL?
Our model-based fair value for TOOL is 31.06 IDR (as of Jul 16, 2026), built from audited fundamentals. The current price is 69.00 IDR.
What is the quality score of TOOL?
TOOL has a Quality Score of 42/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of TOOL?
TOOL reported trailing-twelve-month revenue of about 53.6B IDR (latest available figure, as of Jul 16, 2026).
What is the net profit margin of TOOL?
The net profit margin of TOOL is about -17.2%, meaning it is currently running at a net loss. 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

Unlock the full TOOL analysis, and try Pro free

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.

Not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.