EN DE

PT Asuransi Tugu Pratama Indonesia Tbk (TUGU) Fair Value & Analysis

Financial Services · ID · Market cap 4.4T IDR

PA PT Asuransi Tugu Pratama Indonesia Tbk TUGU · JK
Price1,240 IDR
Fair Value2,490 IDR
Upside+100.8%
Quality64/100
Watch PT Asuransi Tugu Pratama Indonesia Tbk for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 14.1% net margin
Low debt · generates free cash flow
Mixed vs. peers (8/14)
Moderate moat 45/100
Evidence: High Range 1,868 IDR – 3,112 IDR Share as image

Fair value as of: Jul 12, 2026

From 6 valuation models · updated 29 days ago

Fair value updated Jul 12, 2026, revised from 2,380 IDR to 2,490 IDR (+4.6%) since Jun 26, 2026. Share price −0.4% over the past month.

A solid business, screening 101% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (1,868 IDR). The market is more pessimistic than our downside scenario.
  • Solid quality (64/100) at a price below fair value, the discount is the argument here, not the business quality.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1,349 IDR 448.09 IDR Fair Value 2,490 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 448.09 IDR – 1,349 IDR · fair‑value band 1,868 IDR – 3,112 IDR · the 1,240 IDR price screens below the 2,490 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

PT Asuransi Tugu Pratama Indonesia Tbk (TUGU) currently trades at 1,240 IDR, while our model-based Fair Value estimate is 2,490 IDR, implying the stock looks roughly 100.8% undervalued today. The Quality Score stands at 64/100 (solid quality), in the Financial Services sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, PT Asuransi Tugu Pratama Indonesia Tbk generated revenue of 4.3T IDR at a net margin of 14.1%. Revenue declined 33.6% year over year. It earns a return on equity of 6.3%. The balance sheet holds a net cash position of 428B IDR. Fundamentals as of Jul 12, 2026

Our scenario range runs from 1,868 IDR (bear case) to 3,112 IDR (bull case); at 1,240 IDR, 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 12% below its 52-week high and 48% above its 52-week low, currently above its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -12% fair-value upside, at 101%, TUGU screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

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
Residual Income 2,218 IDR 2,375 IDR 2,683 IDR 76
Gordon GGM 779.77 IDR 1,702 IDR 2,864 IDR 70
P/E Multiple 1,950 IDR 2,600 IDR 3,250 IDR 63
All 6 models by family
Dividend Discount
Gordon GGM 779.77 IDR 1,702 IDR 2,864 IDR 70
DDM Multi-Stage 779.77 IDR 1,395 IDR 1,774 IDR 61
Multiples
P/E Multiple 1,950 IDR 2,600 IDR 3,250 IDR 63
P/B Multiple 2,550 IDR 3,400 IDR 4,250 IDR 55
Asset-Based
NCAV (Graham) 1,324 IDR 1,774 IDR 2,648 IDR 50
Economic Profit
Residual Income 2,218 IDR 2,375 IDR 2,683 IDR 76

Widest divergence: Multiples (2,600 IDR) versus Dividend Discount (1,395 IDR). Highest evidence: Residual Income (76).

Notify me when TUGU reaches fair value

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

Key figures & financial health

Revenue (TTM) 4.3T IDR
Revenue growth (YoY) -33.6%
Net margin 14.1%
Return on equity 6.3%
Free cash flow 1.3T IDR FY2025
P/E ratio 5.8
More key figures
Operating margin 9.4%
EPS (TTM) 172.99 IDR
EPS growth (YoY) -27.1%
Net cash 428B IDR FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 64/100

Of which business quality 65 · Market factors (momentum, volatility) 72

Profitability 38
Margins and returns on capital today
Quality Growth 70
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 64
Balance sheet, leverage, solvency risk
Investment 78
Disciplined investing over empire-building
Low Volatility 80
Calm price path (market factor)
Momentum 64
Price trend over the last 3–12 months (market factor)
52W Momentum 77
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.

About the company

PT Asuransi Tugu Pratama Indonesia Tbk engages in the general insurance, reinsurance, and sharia insurance businesses in Indonesia. It operates through General Insurance, Reinsurance, Rental and Related Business, and Others segments.

Full company description

PT Asuransi Tugu Pratama Indonesia Tbk engages in the general insurance, reinsurance, and sharia insurance businesses in Indonesia. It operates through General Insurance, Reinsurance, Rental and Related Business, and Others segments. The company offers corporate insurance services, such as energy, fire and property, satellite and aviation, engineering, liability, health, and miscellaneous; marine insurance services, including builder's risk, marine cargo, protection and indemnity, marine hull and machinery, marine war risks, marine operation all risks, marine hull loss of hire, and stock throughput; and credit and guarantee services comprising credit, surety, bank guarantee cons, and payment bond insurance services. It also provides retail insurance for houses, motorized vehicles, and persona safety. In addition, the company offers Sharia insurance services for business interruption, robbery, money, liability suit, fire, heavy equipment, accident, motorcycle, and car. Further, it provides real estate development and trading; brokerage and reinsurance consultancy; and risk management, surveyor, and valuation services. Additionally, it invests in mutual funds. The company was founded in 1981 and is headquartered in Jakarta, Indonesia. PT Asuransi Tugu Pratama Indonesia Tbk operates as a subsidiary of PT Pertamina (Persero).

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Asuransi Tugu Pratama Indonesia Tbk reported revenue of 10.3T IDR in FY2025 versus 3.7T IDR in FY2021, a compound +29.4%/yr. Reported net income was 711B IDR in FY2025, compounding +22.4%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
10.3T IDR
Latest YoY
+96.8%
Avg. 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.
+36.2%
Avg. 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.
+26.0%
Avg. growth/yr (15Y) 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.
+20.0%
Revenue +29.4%/yr
FY21 3.7T IDR
FY22 4.1T IDR
FY23 4.5T IDR
FY24 5.2T IDR
FY25 10.3T IDR
Net income +22.4%/yr
FY21 316B IDR
FY22 347B IDR
FY23 1.3T IDR
FY24 701B IDR
FY25 711B IDR
Character of growth · EPS growth decomposed (2014-2025) +7.1 % p.a.
Revenue per share +19.7 pp

of which total revenue +19.7 pp · buybacks/dilution +0.0 pp

EBIT margin −9.8 pp
Tax rate −0.8 pp
Residual (interest, one-offs) −2.0 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

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

Share or link this analysis
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.

Cite: Fair Value Calculator (2026). "PT Asuransi Tugu Pratama Indonesia Tbk Fair Value". https://www.fairvalue-calculator.com/stock/TUGU

Peer Group

Insurance - Diversified · 84 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 66 · Top 25%
Fair Value upside +101% · Top 25%
Return on equity (TTM) 6% · Below median
Return on assets 2% · Below median
Net margin (TTM) 14% · Top 25%
Operating margin (TTM) 9% · Below median
Revenue growth -34% · Bottom 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Insurance - Diversified median · lower = cheaper

P/E (TTM) 7.2× · Cheaper than 75% of peers
P/B 0.47× · Cheaper than 75% of peers
P/S (TTM) 1.02× · Pricier than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 3.9× · Cheaper than 75% of peers

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.

VALUE 100 · sector 45
FUTURE 0 · sector 31
PAST 25 · sector 49
HEALTH 97 · sector 89
DIVIDEND 0 · sector 45

Insider activity: 40/100

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Insurance - Diversified stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Berkshire Hathaway Inc BRKB 8,562 MXN 10,844 MXN +27%
Allianz SE ALV €421.00 €369.31 -12%
Zurich Insurance Group ZURN CHF 624.40 CHF 619.80 -1%
AXA SA AXAN 888.28 MXN 1,249 MXN +41%
Assicurazioni Generali S.p.A G €42.90 €12.18 -72%
Sun Life Financial Inc SLF C$114.20 C$87.83 -23%
BB Seguridade Participações S.A BBSE3 R$40.71 R$60.39 +48%
Tryg A/S TRYG kr 154.00 kr 116.45 -24%
PT Sinar Mas Multiartha Tbk SMMA 20,625 IDR 4,176 IDR -80%
Caixa Seguridade Participações S.A CXSE3 R$21.77 R$18.60 -15%

Compare PT Asuransi Tugu Pratama Indonesia Tbk with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

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

Frequently asked questions

Is PT Asuransi Tugu Pratama Indonesia Tbk (TUGU) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 2,490 IDR versus a price of 1,240 IDR, about +101% (undervalued).
What is the fair value of TUGU?
Our model-based fair value for PT Asuransi Tugu Pratama Indonesia Tbk is 2,490 IDR (as of Jul 12, 2026), built from audited fundamentals. The current price is 1,240 IDR.
What is the quality score of TUGU?
PT Asuransi Tugu Pratama Indonesia Tbk has a Quality Score of 64/100. 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 PT Asuransi Tugu Pratama Indonesia Tbk (TUGU)?
PT Asuransi Tugu Pratama Indonesia Tbk reported trailing-twelve-month revenue of about 4.3T IDR (latest available figure, as of Jul 12, 2026).
What is the net profit margin of TUGU?
The net profit margin of PT Asuransi Tugu Pratama Indonesia Tbk is about 14.1%, meaning it keeps roughly 14.1% of revenue as net income. 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

Track PT Asuransi Tugu Pratama Indonesia Tbk and try Pro for 14 days

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.