Terang Dunia Internusa Tbk Pt (UNTD) Fair Value & Analysis
Consumer Cyclical · ID · Market cap 500B IDR (≈ $50.0M)
Risks
Fair value as of: Aug 14, 2026
From 7 valuation models · updated 14 days ago
Fair value updated Aug 14, 2026, revised from 36.59 IDR to 63.54 IDR (+73.7%) since Jul 13, 2026. Share price +3.8% over the past month.
Below-average quality, and trading another 29% above our fair value.
What runs behind every stock
69 individual criteria per stock, every one traceable See the method →
What matters now
- The price sits above even our optimistic bull case (67.42 IDR). The favourable scenario is already priced in.
- Weak quality (22/100) and above fair value at the same time, the margin of safety is missing on both counts.
- The models converge in a tight band (59.04 IDR to 67.42 IDR), unusually little disagreement for a valuation.
- Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Price vs Fair Value (3 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 14, 2026.
How to read this chart
31‑month range 58.00 IDR – 219.53 IDR · fair‑value band 59.04 IDR – 67.42 IDR · the 82.00 IDR price screens above the 63.54 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 14, 2026.
Analysis
Terang Dunia Internusa Tbk Pt (UNTD) currently trades at 82.00 IDR, while our model-based Fair Value estimate is 63.54 IDR, implying the stock looks roughly 22.5% overvalued today. The Quality Score stands at 22/100 (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, Terang Dunia Internusa Tbk Pt generated revenue of 419B IDR at a net margin of -11.1%. Revenue grew 6.4% year over year. It earns a return on equity of -7.9%. Net debt stands at 413B IDR. Fundamentals as of Aug 14, 2026
Our scenario range runs from 59.04 IDR (bear case) to 67.42 IDR (bull case); at 82.00 IDR, the current price sits above 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 36% below its 52-week high and 58% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -17% fair-value upside, at -23%, UNTD screens richer 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.
All 7 models by family
Widest divergence: Asset-Based (56.44 IDR) versus Earnings-Based (33.91 IDR). Highest evidence: ROIC Compounder (72).
Notify me when UNTD reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Aug 14, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 25 · Market factors (momentum, volatility) 41
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.
All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.
About the company
PT Terang Dunia Internusa Tbk designs, manufactures, and sells in bicycles and electric motorcycles in Indonesia and internationally. It operates through Bicycle, Electric Bicycle, Electric Motorcycle, and Spare Parts segments.
Full company description
PT Terang Dunia Internusa Tbk designs, manufactures, and sells in bicycles and electric motorcycles in Indonesia and internationally. It operates through Bicycle, Electric Bicycle, Electric Motorcycle, and Spare Parts segments. The company offers mountain bikes consisting of trail, XC, sport, DJ/BMX, and junior bikes; gravel, folding, city, kids, road, performance, and touring bikes; and e-mopeds. It also provides spare parts and accessories; and e-cargo vehicles. The company sells its products under the United Bike and United E-Motor brands through a network of dealers. PT Terang Dunia Internusa Tbk was founded in 1975 and is headquartered in Tangerang Selatan, Indonesia.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
Terang Dunia Internusa Tbk Pt reported revenue of 413B IDR in FY2025 versus 502B IDR in FY2021, a compound −4.8%/yr. Reported net income was −33.2B IDR in FY2025.
UNTD screens 23% overvalued. Compare with Toyota Motor Corporation →
Peer Group
Auto Manufacturers · 119 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.
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.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
Similar stocks
10 more Auto Manufacturers stocks, each showing price versus our Fair Value estimate (as of Aug 14, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Toyota Motor Corporation TM | $191.84 | $247.83 | +29% |
| BYD Company 81211 | HK$76.90 | HK$48.59 | -37% |
| Hyundai Motor Company 005380 | 418,500 KRW | 567,393 KRW | +36% |
| Ferrari N.V RACE | €355.80 | €167.67 | -53% |
| General Motors Company GM | $86.33 | $52.69 | -39% |
| Ford Motor Company F | $13.90 | $11.51 | -17% |
| Mercedes-Benz Group MBG | €45.60 | €106.16 | +133% |
| Dr. Ing. h.c. F. Porsche AG P911 | €43.91 | €17.34 | -61% |
| Maruti Suzuki India Limited MARUTI | ₹13,875 | ₹8,236 | -41% |
| Volkswagen AG VOW3 | €72.42 | €248.34 | +243% |
Compare Terang Dunia Internusa Tbk Pt with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Discover undervalued stocks
Pick a strategy and jump into the live analysis with that exact screen applied.
Discover tools
Frequently asked questions
Is Terang Dunia Internusa Tbk Pt (UNTD) overvalued or undervalued?
What is the fair value of UNTD?
What is the quality score of UNTD?
What is the revenue of Terang Dunia Internusa Tbk Pt (UNTD)?
What is the net profit margin of UNTD?
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.
Watch Terang Dunia Internusa Tbk Pt in the live analysis
One click puts Terang Dunia Internusa Tbk Pt 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.
Watch for free →Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.