Trimegah Karya Pratama Tbk PT (UVCR) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Trimegah Karya Pratama Tbk PT IDR 75, price IDR 177, upside -57.6%, quality 63 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Trimegah Karya Pratama Tbk PT for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
PT Trimegah Karya Pratama Tbk sells shopping vouchers. The company offers physical and digital vouchers through Ultra Voucher applications. PT Trimegah Karya Pratama Tbk was founded in 2017 and is headquartered in Jakarta Selatan, Indonesia.
Stock analysis
Trimegah Karya Pratama Tbk PT (UVCR) currently trades at 177.00 IDR, while our model-based Fair Value estimate is 75.08 IDR, implying the stock looks roughly 135.7% overvalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 718.00 IDR per share, and 11 of the 21 models we run sit above the 177.00 IDR price.
Bear case: the Asset-Based group reads lowest at 34.71 IDR, and 10 of the 21 models stay below the price. Evidence for this calculation is low.
Scenario range: 52.55 IDR (bear) to 97.60 IDR (bull), the price of 177.00 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 63/100 (solid quality), in the Technology sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Trimegah Karya Pratama Tbk PT reported revenue of 982B IDR in FY2025 versus 939B IDR in FY2021, a compound +1.1%/yr. Reported net income was 5.5B IDR in FY2025, compounding −0.4%/yr from FY2021.
Key figures
Market cap 354B IDR (≈ $19.8M) · P/E ratio 51.3 · P/S ratio 0.29 · EPS (TTM) 3.45 IDR · Dividend yield 0.3% · Net margin 0.6% · Return on equity 10.6% · Return on assets (EBIT) 4.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and 191% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −6% fair-value upside, at −58%, UVCR screens richer than that median.
Fair Value models
Bear 52.55 IDRFair Value 75.08 IDRBull 97.60 IDR
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. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (2.17 IDR per share) are deliberately not added.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 ⓘEvidence = 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+17.7%
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.
−7.0%
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.
+23.7%
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.
+16.2%
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in IDR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+21.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+21.1%
Dividend (yield on the price)0.3%
Profit margin 2020 to 2025 ⓘ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.1% → 0%
Growth Forecast
Little optimism in the price
The price assumes less 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).
−9.0%
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 −11.3% a year for the price.
Compare Trimegah Karya Pratama Tbk PT 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.Software - Application · 720 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score63 · Above median
Fair Value upside−58% · Bottom 25%
Profitability
Return on equity (TTM)11% · Above median
Return on assets1% · Below median
Net margin (TTM)1% · Below median
Operating margin (TTM)1% · Below median
Growth and dividend
Revenue growth44% · Top 25%
Dividend yield (TTM)0.3% · Bottom 25%
Valuation Multiplesvs Software - Application median · lower = cheaper
P/E (TTM)51.3× · Priciest 25%
P/B3.42× · Pricier than median
P/S (TTM)0.33× · Cheapest 25%
P/FCF0.0× · Cheapest 25%
EV/EBITDA60.3× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 25
FUTURE (revenue growth)100· sector 38
PAST (return on equity)42· sector 16
HEALTH (low debt)100· sector 97
DIVIDEND (yield)6· sector 30
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). "Trimegah Karya Pratama Tbk PT Fair Value". https://www.fairvalue-calculator.com/stock/UVCR
Frequently asked questions
Is Trimegah Karya Pratama Tbk PT (UVCR) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 75.08 IDR versus a price of 177.00 IDR, about −58% upside (overvalued).
What is the fair value of UVCR?
Our model-based fair value for Trimegah Karya Pratama Tbk PT is 75.08 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 177.00 IDR.
What is the quality score of UVCR?
Trimegah Karya Pratama Tbk PT has a Quality Score of 63/100. 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 Trimegah Karya Pratama Tbk PT (UVCR)?
Our model-based price target is the fair value of 75.08 IDR (as of Sep 24, 2026) from 21 valuation models. Cautious scenario 52.55 IDR, optimistic scenario 97.60 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Trimegah Karya Pratama Tbk PT stock forecast for 2026?
Our models put fair value at 75.08 IDR, about −58% upside versus a price of 177.00 IDR (overvalued). Cautious scenario 52.55 IDR, optimistic scenario 97.60 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Trimegah Karya Pratama Tbk PT (UVCR)?
Trimegah Karya Pratama Tbk PT reported trailing-twelve-month revenue of about 1.1T IDR (latest available figure, as of Sep 24, 2026).
Does Trimegah Karya Pratama Tbk PT pay a dividend?
Trimegah Karya Pratama Tbk PT currently shows a dividend yield of about 0.28% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Trimegah Karya Pratama Tbk PT (UVCR)?
For today's price to be fair in a discounted-cash-flow model, Trimegah Karya Pratama Tbk PT would have to grow free cash flow by -9.0 % per year for five years (discount rate 14.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +23.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of UVCR use?
Our models discount Trimegah Karya Pratama Tbk PT at 14.5 %: a base by market capitalisation (nano), damped by beta 2.18, 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 Trimegah Karya Pratama Tbk PT that is -9.0 % per year a year over ten years, using the same discount rate (14.5 %) and the same formula as our fair value.
How much growth has Trimegah Karya Pratama Tbk PT (UVCR) delivered so far?
Over the past 5 years revenue at Trimegah Karya Pratama Tbk PT grew +23.7 % a year. The price currently implies -9.0 % 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 Trimegah Karya Pratama Tbk PT (UVCR) growing?
The median revenue growth in the sector is +8.2 % a year. That is the yardstick for the growth priced into Trimegah Karya Pratama Tbk PT (-9.0 % 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 Trimegah Karya Pratama Tbk PT (UVCR)?
The free-cash-flow yield on the price is 20.78 %: that much free cash flow Trimegah Karya Pratama Tbk PT produces per unit of market value. When it exceeds the discount rate of our models (14.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Trimegah Karya Pratama Tbk PT (UVCR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Trimegah Karya Pratama Tbk PT it is 75.08 IDR per share (as of Sep 24, 2026), against a price of 177.00 IDR. It is the blended result of 21 valuation models (cash flow, earnings, asset, dividend).
Is Trimegah Karya Pratama Tbk PT stock overvalued or undervalued in 2026?
As of Sep 24, 2026, UVCR trades above its calculated fair value: price 177.00 IDR, fair value 75.08 IDR, a gap of about −58% (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 UVCR?
No. The price is what the market pays today (177.00 IDR); the fair value is what the company's own numbers justify (75.08 IDR). For Trimegah Karya Pratama Tbk PT the two are 101.92 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Trimegah Karya Pratama Tbk PT worth?
The market values Trimegah Karya Pratama Tbk PT at about 354B IDR (market capitalisation, as of Sep 24, 2026). Per share that is 177.00 IDR; our models calculate a fair value of 75.08 IDR per share.
What do the bullish and bearish scenarios say about UVCR?
Our models span a range for Trimegah Karya Pratama Tbk PT: cautious scenario 52.55 IDR, base 75.08 IDR, optimistic 97.60 IDR per share (as of Sep 24, 2026, price 177.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of UVCR?
Trimegah Karya Pratama Tbk PT trades at a price-to-earnings ratio of 51.3 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 75.08 IDR is built from several models across several years. Other multiples: P/B 3.4, P/S 0.3, EV/EBITDA 60.3.
How solid is the balance sheet of Trimegah Karya Pratama Tbk PT (UVCR)?
Balance-sheet figures for Trimegah Karya Pratama Tbk PT (as of Sep 24, 2026): return on equity 10.6%. They feed the Quality Score of 63/100, which measures business quality independently of the share price.
How far is UVCR from its 52-week high?
Trimegah Karya Pratama Tbk PT trades at 177.00 IDR, about 27% below its 52-week high of 241.46 IDR and 191% above the low of 60.87 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 75.08 IDR is for.
Which stocks are comparable to Trimegah Karya Pratama Tbk PT?
From the same area (Technology) we also value SAP SE, Salesforce, Inc, Shopify Inc, ServiceNow, Inc, 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 Trimegah Karya Pratama Tbk PT stock attractive at the current price?
The data as of Sep 24, 2026: price 177.00 IDR, calculated fair value 75.08 IDR (−58%), Quality Score 63/100, from 21 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 UVCR calculated?
We run Trimegah Karya Pratama Tbk PT through 21 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 75.08 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 13.0 % above its aggregate fair value. Trimegah Karya Pratama Tbk PT 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 Trimegah Karya Pratama Tbk PT (UVCR)?
The closing price on Sep 24, 2026 was 177.00 IDR. Our model-based fair value is 75.08 IDR, about −58% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Trimegah Karya Pratama Tbk PT right now?
The price sits above even our optimistic bull case (97.60 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 (63/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (52.55 IDR to 97.60 IDR) leaves room in how you read the outcome.
Key figures of Trimegah Karya Pratama Tbk PT
How large is the market capitalisation of Trimegah Karya Pratama Tbk PT (UVCR)?
The market capitalisation of Trimegah Karya Pratama Tbk PT is 354B IDR (≈ $19.8M). 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 Trimegah Karya Pratama Tbk PT (UVCR)?
The price-to-sales ratio of Trimegah Karya Pratama Tbk PT is 0.29 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Trimegah Karya Pratama Tbk PT (UVCR)?
Earnings per share at Trimegah Karya Pratama Tbk PT are 3.45 IDR (price ÷ EPS = P/E 51.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Trimegah Karya Pratama Tbk PT (UVCR)?
The dividend yield of Trimegah Karya Pratama Tbk PT is 0.3% (payout 14.5%). 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 Trimegah Karya Pratama Tbk PT (UVCR)?
The net margin of Trimegah Karya Pratama Tbk PT is 0.6% (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 Trimegah Karya Pratama Tbk PT (UVCR)?
The return on equity (ROE) of Trimegah Karya Pratama Tbk PT is 10.6% (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 Trimegah Karya Pratama Tbk PT (UVCR)?
On an EBIT basis the return on assets of Trimegah Karya Pratama Tbk PT is 4.0% (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 Trimegah Karya Pratama Tbk PT (UVCR)?
The operating margin of Trimegah Karya Pratama Tbk PT is 1.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Trimegah Karya Pratama Tbk PT (UVCR)?
Revenue at Trimegah Karya Pratama Tbk PT is growing +44.3% versus a year earlier (3y avg −7.0%). 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 Trimegah Karya Pratama Tbk PT (UVCR)?
Earnings per share at Trimegah Karya Pratama Tbk PT are growing +49.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Trimegah Karya Pratama Tbk PT (UVCR) carry?
The net debt of Trimegah Karya Pratama Tbk PT is 55.3B IDR (fiscal year 2025, ≈ 0.8 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 Trimegah Karya Pratama Tbk PT in the live analysis
One click puts Trimegah Karya Pratama 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.
