EN DE

PT Unggul Indah Cahaya Tbk (UNIC) Fair Value & Analysis

Basic Materials · ID · Market cap 4.8T IDR

PU PT Unggul Indah Cahaya Tbk UNIC · JK
Price15,075 IDR
Fair Value21,139 IDR
Upside+40.2%
Quality81/100
Watch PT Unggul Indah Cahaya Tbk for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 10.4% net margin
Low debt · generates free cash flow
Ranks above peers (11/14)
Moderate moat 54/100
Evidence: High Range 15,789 IDR – 26,358 IDR Share as image

Fair value as of: Aug 7, 2026

From 24 valuation models · updated today

Fair value updated Aug 7, 2026, revised from 1.62 IDR to 21,139 IDR (+1,304,771.4%) since Jul 16, 2026. Share price +22.6% over the past month.

A strong business, screening 40% undervalued on our models.

What matters now

  • The rarer combination: high quality (81/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (15,789 IDR). The market is more pessimistic than our downside scenario.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

15,349 IDR 3,863 IDR Fair Value 21,139 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 7, 2026.

How to read this chart

60‑month range 3,863 IDR – 15,349 IDR · fair‑value band 15,789 IDR – 26,358 IDR · the 15,075 IDR price screens below the 21,139 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 7, 2026.

Full chart & analysis →

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

Analysis

PT Unggul Indah Cahaya Tbk (UNIC) currently trades at 15,075 IDR, while our model-based Fair Value estimate is 21,139 IDR, implying the stock looks roughly 40.2% undervalued today. We read business quality at 81/100 (high quality), in the Basic Materials 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 Unggul Indah Cahaya Tbk generated revenue of 409M IDR at a net margin of 10.4%. Revenue grew 9.5% year over year. It earns a return on equity of 13.2%. The balance sheet holds a net cash position of 168M IDR. Fundamentals as of Aug 7, 2026

Our scenario range runs from 15,789 IDR (bear case) to 26,358 IDR (bull case); at 15,075 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 3% below its 52-week high and 99% above its 52-week low, currently above its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -46% fair-value upside, at 40%, UNIC 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 BearBaseBull Evidence
Highest evidence
Growth DCF 39,289 IDR 51,576 IDR 72,358 IDR 80
Residual Income 11,529 IDR 13,653 IDR 26,698 IDR 76
Rev-Margin DCF 27,002 IDR 34,586 IDR 43,991 IDR 74
All 24 models by family
DCF Models
FCF DCF 38,075 IDR 50,514 IDR 73,269 IDR 38
Owner Earnings 20,934 IDR 26,547 IDR 36,862 IDR 31
5Y Revenue Exit 27,002 IDR 33,980 IDR 43,840 IDR 39
5Y EBITDA Exit 27,457 IDR 35,041 IDR 44,447 IDR 41
5Y P/E Exit 30,036 IDR 39,441 IDR 50,059 IDR 38
10Y Revenue Exit 30,339 IDR 37,317 IDR 45,053 IDR 36
10Y EBITDA Exit 31,097 IDR 37,924 IDR 45,508 IDR 37
10Y P/E Exit 32,766 IDR 40,958 IDR 49,301 IDR 35
Earnings-Based
Graham-Dodd 9,860 IDR 17,748 IDR 21,996 IDR 54
EPV 19,417 IDR 21,692 IDR 23,664 IDR 59
Dividend Discount
Gordon GGM 5,764 IDR 7,736 IDR 9,708 IDR 70
DDM Multi-Stage 5,764 IDR 8,040 IDR 10,922 IDR 61
Multiples
P/E Multiple 21,692 IDR 28,974 IDR 36,103 IDR 63
P/S Multiple 18,355 IDR 24,575 IDR 30,642 IDR 58
P/B Multiple 18,355 IDR 24,575 IDR 30,642 IDR 55
EV/EBIT 28,974 IDR 36,407 IDR 43,840 IDR 53
EV/EBITDA 23,816 IDR 29,580 IDR 35,193 IDR 54
EV/Revenue 21,844 IDR 28,215 IDR 34,586 IDR 43
Asset-Based
NCAV (Graham) 6,219 IDR 8,343 IDR 12,287 IDR 50
Growth DCF
Growth DCF 39,289 IDR 51,576 IDR 72,358 IDR 80
Rev-Margin DCF 27,002 IDR 34,586 IDR 43,991 IDR 74
Economic Profit
Residual Income 11,529 IDR 13,653 IDR 26,698 IDR 76
ROIC Compounder 19,720 IDR 22,451 IDR 25,181 IDR 72
Growth Earnings
Growth-Adj P/E 15,321 IDR 21,996 IDR 28,519 IDR 68

Widest divergence: DCF Models (37,317 IDR) versus Dividend Discount (7,736 IDR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 409M IDR
Revenue growth (YoY) +9.5%
Net margin 10.4%
Return on equity 13.2%
Free cash flow 73.4M IDR FY2025
P/E ratio 6.2
More key figures
Operating margin 12.4%
EPS (TTM) 1,990 IDR
EPS growth (YoY) +93.6%
Net cash 168M IDR FY2025

Figures from reported company fundamentals · as of Aug 7, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 81/100

Of which business quality 80 · Market factors (momentum, volatility) 83

Profitability 53
Margins and returns on capital today
Quality Growth 78
Are margins and returns improving?
Cashflow 87
Earnings quality: real cash, not paper profit
Fin. Strength 100
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 62
Calm price path (market factor)
Momentum 90
Price trend over the last 3–12 months (market factor)
52W Momentum 97
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 Unggul Indah Cahaya Tbk engages in the manufacture and sale of alkylbenzene chemicals in Indonesia and internationally. It operates in two segments, Chemicals and Real Estate. The company offers linear alkylbenzene, as well as heavy and light alkylate for use as raw materials to produce detergents.

Full company description

PT Unggul Indah Cahaya Tbk engages in the manufacture and sale of alkylbenzene chemicals in Indonesia and internationally. It operates in two segments, Chemicals and Real Estate. The company offers linear alkylbenzene, as well as heavy and light alkylate for use as raw materials to produce detergents. It also manufactures and distributes active detergents of linear alkylbenzene sulfonic acid and sodium lauryl ether sulfate, sodium tripolyphosphate, phosphoric acid, and phosphates and surfactants. In addition, the company is involved in the development of real estate properties. It also operates in the United States, Australia, Singapore, Vietnam, New Zealand, and Japan. PT Unggul Indah Cahaya Tbk was founded in 1983 and is headquartered in Jakarta Selatan, Indonesia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Unggul Indah Cahaya Tbk reported revenue of 394M IDR in FY2025 versus 371M IDR in FY2021, a compound +1.5%/yr. Reported net income was 36.5M IDR in FY2025, compounding −11.0%/yr from FY2021.

Growth Quality 76/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
394M IDR
Latest YoY
+14.4%
Avg. growth/yr (3Y)
−1.5%
Avg. growth/yr (5Y)
+3.9%
Avg. growth/yr (25Y)
+3.5%
Revenue +1.5%/yr
FY21 371M IDR
FY22 412M IDR
FY23 339M IDR
FY24 345M IDR
FY25 394M IDR
Net income −11.0%/yr
FY21 58.2M IDR
FY22 38.4M IDR
FY23 22.4M IDR
FY24 20.8M IDR
FY25 36.5M IDR

Watch UNIC: 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 Unggul Indah Cahaya Tbk Fair Value". https://www.fairvalue-calculator.com/stock/UNIC

Peer Group

Chemicals · 335 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 81 · Top 25%
Fair Value upside +92% · Top 25%
Return on equity (TTM) 13% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 10% · Top 25%
Operating margin (TTM) 12% · Above median
Revenue growth 10% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Chemicals median · lower = cheaper

P/E (TTM) 6.2× · Cheaper than 75% of peers
P/B 1.53× · Cheaper than median
P/S (TTM) 1.16× · Pricier than median
P/FCF 6.5× · Pricier than median
EV/EBITDA 6.0× · Cheaper than median

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 87 · sector 0
FUTURE 48 · sector 18
PAST 53 · sector 19
HEALTH 100 · sector 93
DIVIDEND 0 · sector 27

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 Chemicals stocks, each showing price versus our Fair Value estimate (as of Aug 7, 2026).

Stock Price Fair Value vs Fair Value
BASF SE BASN 1,034 MXN 532.13 MXN -49%
Ningxia Baofeng Energy Group 600989 ¥20.32 ¥20.17 -1%
Zhejiang Juhua Co 600160 ¥42.85 ¥23.35 -46%
Rongsheng Petrochemical Co 002493 ¥10.95 ¥2.39 -78%
PT Barito Pacific Tbk, BRPT 1,690 IDR 1,628 IDR -4%
LG Chem, Ltd 051910 260,500 KRW 587,755 KRW +126%
Formosa Chemicals & Fibre Corporation 1326 66.10 TWD 6.79 TWD -90%
PTT Global Chemical Public Company PTTGC 35.50 THB 18.21 THB -49%
542812 542812 ₹4,369 ₹791.05 -82%
Indorama Ventures Public Company IVL 24.50 THB 17.95 THB -27%

Compare PT Unggul Indah Cahaya Tbk with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Unggul Indah Cahaya Tbk (UNIC) overvalued or undervalued?
As of Aug 7, 2026, our model estimates a fair value of 21,139 IDR versus a price of 15,075 IDR, about +40% (undervalued).
What is the fair value of UNIC?
Our model-based fair value for PT Unggul Indah Cahaya Tbk is 21,139 IDR (as of Aug 7, 2026), built from audited fundamentals. The current price is 15,075 IDR.
What is the quality score of UNIC?
PT Unggul Indah Cahaya Tbk has a Quality Score of 81/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of PT Unggul Indah Cahaya Tbk (UNIC)?
PT Unggul Indah Cahaya Tbk reported trailing-twelve-month revenue of about 409M IDR (latest available figure, as of Aug 7, 2026).
What is the net profit margin of UNIC?
The net profit margin of PT Unggul Indah Cahaya Tbk is about 10.4%, meaning it keeps roughly 10.4% 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 Unggul Indah Cahaya 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.