PT Rohartindo Nusantara Luas T (TOOL) fair value: what the stock is really worth
As of Oct 14, 2026: fair value of PT Rohartindo Nusantara Luas T IDR 29, price IDR 55, upside -46.7%, quality 50 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
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 Oct 3, 2026.
How to read this chart
50‑month range 49.79 IDR – 170.30 IDR · fair‑value band 20.23 IDR – 41.15 IDR · the 55.00 IDR price screens above the 29.32 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Oct 3, 2026.
Follow PT Rohartindo Nusantara Luas T in your weekly email
Every Wednesday you see whether PT Rohartindo Nusantara Luas T 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 Rohartindo Nusantara Luas Tbk trades in tools, household appliances, and suitcases in Indonesia.
Show moreShow less
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.
Stock analysis
PT Rohartindo Nusantara Luas T (TOOL) currently trades at 55.00 IDR, while our model-based Fair Value estimate is 29.32 IDR, 46.7% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 60.75 IDR per share, and 1 of the 9 models we run sit above the 55.00 IDR price.
Bear case: the Multiples group reads lowest at 29.83 IDR, and 8 of the 9 models stay below the price. Data coverage for this calculation is low.
Scenario range: 20.23 IDR (bear) to 41.15 IDR (bull), the price of 55.00 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 50/100 (below-average quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
PT Rohartindo Nusantara Luas T 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.
Key figures
Market cap 113B IDR (≈ $6.3M) · P/S ratio 2.05 · Dividend yield 0.4% · Net margin −11.8% · Return on equity −5.5% · Return on assets (EBIT) 8.2% · Operating margin −9.2% · Revenue (TTM) 53.0B IDR.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 16 out of 100 (medium confidence).
What moves the price
The share trades about 45% below its 52-week high and 8% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 22% fair-value upside, at −47%, TOOL screens richer than that median.
Fair Value models
Bear20.23 IDRFair Value 29.32 IDRBull41.15 IDR
Price 55.00 IDR · Upside -46.7%
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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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.23/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−36.6%
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.
−16.6%
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.
−11.1%
Start year 2020 (pandemic)
Revenue growth 6 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.
−7.5%
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
14.0% (2020) → −9.7% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
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).
+11.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about +8.7% a year for the price.
Compare PT Rohartindo Nusantara Luas T with another stock
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.Furnishings, Fixtures & Appliances · 307 stocks
Beats the industry median on 0/8 measures
Overall it trails its industry peers.
Valuation
Quality Score50 · Below median
Fair Value upside−46.7% · Below median
Profitability
Return on assets−3.4% · Bottom 25%
Net margin (12 months)−19.3% · Bottom 25%
Operating margin (12 months)−9.2% · Bottom 25%
Growth and dividend
Revenue growth−4.3% · Below median
Dividend yield (12 months)0.4% · Bottom 25%
Balance sheet
Debt / equity0.08× · Above median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 30
FUTURE (revenue growth)0· sector 0
PAST (return on equity)0· sector 19
HEALTH (low debt)96· sector 98
DIVIDEND (yield)8· sector 63
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). "PT Rohartindo Nusantara Luas T Fair Value". https://www.fairvalue-calculator.com/stock/TOOL
Frequently asked questions
Is PT Rohartindo Nusantara Luas T (TOOL) overvalued or undervalued?
As of Oct 3, 2026, our model estimates a fair value of 29.32 IDR versus a price of 55.00 IDR, about −47% upside (overvalued).
What is the fair value of TOOL?
Our model-based fair value for PT Rohartindo Nusantara Luas T is 29.32 IDR (as of Oct 3, 2026), built from audited fundamentals. The current price: 55.00 IDR.
What is the quality score of TOOL?
PT Rohartindo Nusantara Luas T has a Quality Score of 50/100. 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 Rohartindo Nusantara Luas T (TOOL)?
Our model-based price target is the fair value of 29.32 IDR (as of Oct 3, 2026) from 9 valuation models. Cautious scenario 20.23 IDR, optimistic scenario 41.15 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Rohartindo Nusantara Luas T stock forecast for 2026?
Our models put fair value at 29.32 IDR, about −47% upside versus a price of 55.00 IDR (overvalued). Cautious scenario 20.23 IDR, optimistic scenario 41.15 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Rohartindo Nusantara Luas T (TOOL)?
PT Rohartindo Nusantara Luas T reported trailing-twelve-month revenue of about 53.0B IDR (latest available figure, as of Oct 3, 2026).
Does PT Rohartindo Nusantara Luas T pay a dividend?
PT Rohartindo Nusantara Luas T currently shows a dividend yield of about 0.40% relative to its recent price (as of Oct 3, 2026).
What growth is priced into PT Rohartindo Nusantara Luas T (TOOL)?
For today's price to be fair in a discounted-cash-flow model, PT Rohartindo Nusantara Luas T would have to grow free cash flow by +11.5 % per year for five years (discount rate 11.7 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -11.1 % per year. As of Oct 3, 2026.
What discount rate (WACC) does the fair value of TOOL use?
Our models discount PT Rohartindo Nusantara Luas T at 11.7 %: a base by market capitalisation (nano), damped by beta 0.92, country premium for Indonesia. 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 Rohartindo Nusantara Luas T that is +11.5 % per year a year over ten years, using the same discount rate (11.7 %) and the same formula as our fair value.
How much growth has PT Rohartindo Nusantara Luas T (TOOL) delivered so far?
Over the past 5 years revenue at PT Rohartindo Nusantara Luas T grew -11.1 % a year. The price currently implies +11.5 % 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 Rohartindo Nusantara Luas T (TOOL) growing?
The median revenue growth in the sector is +4.3 % a year. That is the yardstick for the growth priced into PT Rohartindo Nusantara Luas T (+11.5 % 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 Rohartindo Nusantara Luas T (TOOL)?
The free-cash-flow yield on the price is 6.32 %: that much free cash flow PT Rohartindo Nusantara Luas T produces per unit of market value. When it exceeds the discount rate of our models (11.7 %), 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 Rohartindo Nusantara Luas T (TOOL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Rohartindo Nusantara Luas T it is 29.32 IDR per share (as of Oct 3, 2026), against a price of 55.00 IDR. It is the blended result of 9 valuation models (cash flow, earnings, asset, dividend).
Is PT Rohartindo Nusantara Luas T stock overvalued or undervalued in 2026?
As of Oct 3, 2026, TOOL trades above its calculated fair value: price 55.00 IDR, fair value 29.32 IDR, a gap of about −47% (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 TOOL?
No. The price is what the market pays today (55.00 IDR); the fair value is what the company's own numbers justify (29.32 IDR). For PT Rohartindo Nusantara Luas T the two are 25.68 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Rohartindo Nusantara Luas T worth?
The market values PT Rohartindo Nusantara Luas T at about 113B IDR (market capitalisation, as of Oct 3, 2026). Per share that is 55.00 IDR; our models calculate a fair value of 29.32 IDR per share.
What do the bullish and bearish scenarios say about TOOL?
Our models span a range for PT Rohartindo Nusantara Luas T: cautious scenario 20.23 IDR, base 29.32 IDR, optimistic 41.15 IDR per share (as of Oct 3, 2026, price 55.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Rohartindo Nusantara Luas T (TOOL)?
Balance-sheet figures for PT Rohartindo Nusantara Luas T (as of Oct 3, 2026): return on equity −5.5%, debt of 0.08 per unit of equity. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is TOOL from its 52-week high?
PT Rohartindo Nusantara Luas T trades at 55.00 IDR, about 45% below its 52-week high of 100.00 IDR and 8% above the low of 51.00 IDR (as of Oct 14, 2026). Distance from the high says nothing about value: that is what the fair value of 29.32 IDR is for.
Which stocks are comparable to PT Rohartindo Nusantara Luas T?
From the same area (Consumer Cyclical) we also value Midea Group, King Slide Works Co, Gree Electric Appliances, Inc, Haier Smart Home Co, 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 Rohartindo Nusantara Luas T stock attractive at the current price?
The data as of Oct 3, 2026: price 55.00 IDR, calculated fair value 29.32 IDR (−47%), Quality Score 50/100, from 9 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 TOOL calculated?
We run PT Rohartindo Nusantara Luas T through 9 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 29.32 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 14.7 % above its aggregate fair value. PT Rohartindo Nusantara Luas T 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 PT Rohartindo Nusantara Luas T (TOOL)?
The closing price on Oct 14, 2026 was 55.00 IDR. Our model-based fair value is 29.32 IDR, about −47% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Rohartindo Nusantara Luas T right now?
The price sits above even our optimistic bull case (41.15 IDR). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (20.23 IDR to 41.15 IDR) leaves room in how you read the outcome.
Key figures of PT Rohartindo Nusantara Luas T
How large is the market capitalisation of PT Rohartindo Nusantara Luas T (TOOL)?
The market capitalisation of PT Rohartindo Nusantara Luas T is 113B IDR (≈ $6.3M). 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 PT Rohartindo Nusantara Luas T (TOOL)?
The price-to-sales ratio of PT Rohartindo Nusantara Luas T is 2.05 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of PT Rohartindo Nusantara Luas T (TOOL)?
The dividend yield of PT Rohartindo Nusantara Luas T is 0.4%. Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of PT Rohartindo Nusantara Luas T (TOOL)?
The net margin of PT Rohartindo Nusantara Luas T is −11.8% (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 Rohartindo Nusantara Luas T (TOOL)?
The return on equity (ROE) of PT Rohartindo Nusantara Luas T is −5.5% (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 Rohartindo Nusantara Luas T (TOOL)?
On an EBIT basis the return on assets of PT Rohartindo Nusantara Luas T is 8.2% (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 PT Rohartindo Nusantara Luas T (TOOL)?
The operating margin of PT Rohartindo Nusantara Luas T is −9.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Rohartindo Nusantara Luas T (TOOL)?
Revenue at PT Rohartindo Nusantara Luas T is growing −4.3% versus a year earlier (3y avg −16.6%). 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 Rohartindo Nusantara Luas T (TOOL)?
Earnings per share at PT Rohartindo Nusantara Luas T are growing −98.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PT Rohartindo Nusantara Luas T (TOOL) carry?
The net debt of PT Rohartindo Nusantara Luas T is 12.1B IDR (fiscal year 2025, ≈ 1.7 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
Watch PT Rohartindo Nusantara Luas T in the live analysis
One click puts PT Rohartindo Nusantara Luas T on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
Thin data
Oct 3, 2026