EN DE
Watch PT Verona Indah Pictures Tbk for free: we tell you when fair value or trend changes.
Data-driven stock valuation

PT Verona Indah Pictures Tbk (VERN) fair value: what the stock is really worth

As of Nov 10, 2026: fair value (intrinsic value) of PT Verona Indah Pictures Tbk stock IDR 24, price IDR 147, that is 83.4% below the price, quality 46 out of 100. Rating: strongly overvalued. Calculated from audited financials with 13 of our 26 valuation models and 37 quality factors, updated daily.

  1. Keep an eye on it?Free in your watchlist: 5 stocks without an account, 10 with one Yes, for free

Communication Services ID

PV PT Verona Indah Pictures Tbk logo Thin data Nov 9, 2026

PT Verona Indah Pictures Tbk

VERN · JK
Very expensive, weak quality

Our calculation puts a fair price 83% below what the stock costs today.

Low debt
Quality 46/100
Loss over the last twelve months · -0.6% net margin (TTM) · fiscal year 2025 6.6%
Profit last quarter 48% below a year ago.
Fair value 24.47 IDR · Strongly overvalued
Weak Growth (revenue 3y −13.3 %/yr in IDR)
Negative free cash flow
Trails peers (4/11)
Narrow moat 43/100 · thin data
Thin data
⚠ Small free float
Watch PT Verona Indah Pictures Tbk for free: we tell you when fair value or trend changes. Watch for free

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

254.00 IDR 83.00 IDR Fair Value 24.47 IDR Oct 2024 Nov 2026

White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.

How to read this chart

25‑month range 83.00 IDR – 254.00 IDR · fair‑value band 21.79 IDR – 29.02 IDR · the 147.00 IDR price screens above the 24.47 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.

Follow PT Verona Indah Pictures Tbk in your weekly email

Every Wednesday you see whether PT Verona Indah Pictures Tbk 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.

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

Company profile

PT Verona Indah Pictures Tbk engages in the film production and film post-production business in Indonesia. It is also involved in the distribution of films, videos and television programs by the private sector.

Show moreShow less

In addition, the company offers film and video recording, export and import of film and video, film studios, film location and equipment rental, film equipment trade, film making services, film laboratory services, film distribution services, cinema services, and film making television programs.

PT Verona Indah Pictures Tbk was founded in 2010 and is based in Jakarta Barat, Indonesia.

Stock analysis

PT Verona Indah Pictures Tbk (VERN) currently trades at 147.00 IDR, while our model-based Fair Value estimate is 24.47 IDR, 83% below the price, so the stock looks overvalued today.

Show more

Valuation

Bull case: the Asset-Based group reads highest at a median of 65.84 IDR per share, and 1 of the 13 models we run sit above the 147.00 IDR price.

Bear case: the Earnings-Based group reads lowest at 15.02 IDR, and 12 of the 13 models stay below the price. Data coverage for this calculation is low.

Scenario range: 21.79 IDR (bear) to 29.02 IDR (bull), the price of 147.00 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 46/100 (below-average quality), in the Communication Services sector.

Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.

PT Verona Indah Pictures Tbk reported revenue of 76.0B IDR in FY2025 versus 216B IDR in FY2021, a compound −23.0%/yr. Reported net income was 5.0B IDR in FY2025, compounding −9.2%/yr from FY2021.

Key figures

Market cap 708B IDR (≈ $39.3M) Micro · P/S ratio 18.6 · Net margin −0.6% · Return on equity 0.8% · Return on assets (EBIT) 4.3% (5-year average) · Operating margin 67.5% · Revenue (TTM) 46.0B IDR · Revenue growth (YoY) −91.4%.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 43 out of 100 (low confidence).

What moves the price

The share trades about 42% below its 52-week high and 69% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Communication Services peers we cover trades at −15% fair-value upside, at −83%, VERN screens richer than that median.

Fair Value models

The price assumes far more growth than our models allow for, so the models scatter widely (8.74 IDR to 383.52 IDR). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear 21.79 IDR Fair Value 24.47 IDR Bull 29.02 IDR
Price 147.00 IDR · Downside -83.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. 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.
Best data coverage
Owner Earnings 21.79 IDR 24.47 IDR 29.02 IDR 75
EPV 20.30 IDR 21.29 IDR 22.12 IDR 74
ROIC Compounder 20.30 IDR 21.29 IDR 22.12 IDR 69
All 13 models by family
DCF Models
Owner Earnings 21.79 IDR 24.47 IDR 29.02 IDR 75
Earnings-Based
Graham-Dodd 7.15 IDR 8.74 IDR 9.83 IDR 65
EPV 20.30 IDR 21.29 IDR 22.12 IDR 74
Multiples
P/E Multiple 17.36 IDR 23.14 IDR 28.93 IDR 63
P/S Multiple 13.41 IDR 17.88 IDR 22.35 IDR 58
P/B Multiple 287.64 IDR 383.52 IDR 479.39 IDR 55
EV/EBIT 27.98 IDR 33.49 IDR 39.00 IDR 66
EV/EBITDA 34.16 IDR 41.73 IDR 49.30 IDR 67
EV/Revenue 23.98 IDR 29.36 IDR 34.73 IDR 54
Asset-Based
NCAV (Graham) 43.45 IDR 65.84 IDR 82.30 IDR 54
Economic Profit
Residual Income 64.54 IDR 67.81 IDR 72.51 IDR 68
ROIC Compounder 20.30 IDR 21.29 IDR 22.12 IDR 69
Growth Earnings
Growth-Adj P/E 12.23 IDR 17.48 IDR 22.72 IDR 65

Open the full fair value analysis →

Quality Score breakdown

Overall quality 46/100

It rates the business: profits, how they develop, real cash, balance sheet, investing and share count.

Profitability 17
How much profit the company makes from its sales and capital
Quality Growth 45
Are margins and returns getting better?
Cashflow 0
Do the profits arrive as real cash?
Financial strength 88
Debt, balance sheet and risk of trouble
Investment 33
Does it invest with discipline instead of growing at any price?
Low Volatility 47
How calm the share price moves, does not count
Price momentum 52
Price momentum of the last 3 to 12 months, does not count
Near the 52-week high 48
Distance to the 52-week high, does not count
New shares 99
Buys back shares or issues new ones?

Open the full quality analysis →

Revenue & earnings trend

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. 14/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−46.0%
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.
−13.3%
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.
+2.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+2.0%
Dividend (yield on the price)0.0%
Profit margin 2021 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.5% → 9%

VERN screens overvalued: fair value 83% below the price. Compare with Netflix, Inc →

Compare PT Verona Indah Pictures Tbk 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.Entertainment · 251 stocks

Beats the industry median on 3/10 measures
Overall it trails its industry peers.
Valuation
Quality Score 46 · Below median
Fair Value upside −83.7% · Bottom 25%
Profitability
Return on equity (12 months) 0.8% · Below median
Return on assets 0.9% · Above median
Net margin (12 months) −0.6% · Below median
Operating margin (12 months) 67.5% · Top 25%
Growth and dividend
Revenue growth (quarter YoY) −91.4% · Bottom 25%

Valuation Multiplesvs Entertainment median · lower = cheaper

P/B 1.37× · Cheaper than median
P/S (12 months) 15.73× · Priciest 25%
EV/EBITDA 82.0× · Priciest 25%

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)0 · sector 28
FUTURE (revenue growth)0 · sector 22
PAST (return on equity)3 · sector 4
HEALTH (low debt)100 · sector 96
DIVIDEND (yield)0 · sector 46

VALUE 0: the price sits above our fair-value range.

Context: sector, industry, market

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

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value Compare
Universal Music Group UMG €17.16 €18.88 +10% vs VERN
Netflix, Inc NFLX $63.95 $69.75 +9% vs VERN
Fox Corporation FOX $60.51 $65.92 +9% vs VERN
Formula One Group FWONK $108.01 $112.18 +4% vs VERN
The Walt Disney Company DIS $119.12 $101.07 −15% vs VERN
News Corporation NWS $29.33 $17.05 −42% vs VERN
Roku, Inc ROKU $160.52 $71.66 −55% vs VERN
TKO Group TKO $199.65 $69.66 −65% vs VERN
Warner Music Group WMG $31.79 $10.61 −67% vs VERN
Live Nation Entertainment, Inc LYV $176.64 $47.75 −73% vs VERN

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend StocksUndervalued 52-Week Low StocksStocks for 2027: Large Companies Below Fair Value

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Free calculator Peter Lynch Fair Value Formula &…Free calculator
Run the numbers yourself: free valuation calculators
DCF CalculatorP/E Ratio CalculatorPEG Ratio CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorIntrinsic ValueIntrinsic vs Extrinsic ValueP/E Ratio by Sector
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.

PT Verona Indah Pictures Tbk: fair value per Fair Value Calculator

Cite: Fair Value Calculator (2026). "PT Verona Indah Pictures Tbk Fair Value". https://www.fairvalue-calculator.com/stock/VERN

Frequently asked questions

Is PT Verona Indah Pictures Tbk (VERN) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 24.47 IDR versus a price of 147.00 IDR, about 83% lower (overvalued).
What is the fair value of VERN?
Our model-based fair value for PT Verona Indah Pictures Tbk is 24.47 IDR (as of Nov 9, 2026), built from audited fundamentals. The current price: 147.00 IDR.
What is the quality score of VERN?
PT Verona Indah Pictures Tbk has a Quality Score of 46/100. 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 Verona Indah Pictures Tbk (VERN)?
Our model-based price target is the fair value of 24.47 IDR (as of Nov 9, 2026) from 13 valuation models. Cautious scenario 21.79 IDR, optimistic scenario 29.02 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Verona Indah Pictures Tbk stock forecast for 2026?
Our models put fair value at 24.47 IDR, about 83% lower versus a price of 147.00 IDR (overvalued). Cautious scenario 21.79 IDR, optimistic scenario 29.02 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Verona Indah Pictures Tbk (VERN)?
PT Verona Indah Pictures Tbk reported trailing-twelve-month revenue of about 46.0B IDR (latest available figure, as of Nov 9, 2026).
What is the intrinsic value of PT Verona Indah Pictures Tbk (VERN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Verona Indah Pictures Tbk it is 24.47 IDR per share (as of Nov 9, 2026), against a price of 147.00 IDR. It is the blended result of 13 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is PT Verona Indah Pictures Tbk stock overvalued or undervalued in 2026?
As of Nov 9, 2026, VERN trades above its calculated fair value: price 147.00 IDR, fair value 24.47 IDR, a gap of about −83% (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 VERN?
No. The price is what the market pays today (147.00 IDR); the fair value is what the company's own numbers justify (24.47 IDR). For PT Verona Indah Pictures Tbk the two are 122.53 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Verona Indah Pictures Tbk worth?
The market values PT Verona Indah Pictures Tbk at about 708B IDR (market capitalisation, as of Nov 9, 2026). Per share that is 147.00 IDR; our models calculate a fair value of 24.47 IDR per share.
What do the bullish and bearish scenarios say about VERN?
Our models span a range for PT Verona Indah Pictures Tbk: cautious scenario 21.79 IDR, base 24.47 IDR, optimistic 29.02 IDR per share (as of Nov 9, 2026, price 147.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Verona Indah Pictures Tbk (VERN)?
Balance-sheet figures for PT Verona Indah Pictures Tbk (as of Nov 9, 2026): return on equity 0.8%. They feed the Quality Score of 46/100, which measures business quality independently of the share price.
How far is VERN from its 52-week high?
PT Verona Indah Pictures Tbk trades at 147.00 IDR, about 42% below its 52-week high of 254.00 IDR and 69% above the low of 87.00 IDR (as of Nov 10, 2026). Distance from the high says nothing about value: that is what the fair value of 24.47 IDR is for.
Which stocks are comparable to PT Verona Indah Pictures Tbk?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Live Nation Entertainment, Inc, TKO Group, 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 Verona Indah Pictures Tbk stock attractive at the current price?
The data as of Nov 9, 2026: price 147.00 IDR, calculated fair value 24.47 IDR (−83%), Quality Score 46/100, from 13 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 VERN calculated?
We run PT Verona Indah Pictures Tbk through 13 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 24.47 IDR builds on their evidence-weighted average, 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 13.7% above its aggregate fair value. PT Verona Indah Pictures Tbk 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 Verona Indah Pictures Tbk (VERN)?
The closing price on Nov 10, 2026 was 147.00 IDR. Our model-based fair value is 24.47 IDR, about 83% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Verona Indah Pictures Tbk right now?
The price sits above even our optimistic bull case (29.02 IDR). The favourable scenario is already priced in. Weak quality (46/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Key figures of PT Verona Indah Pictures Tbk

How large is the market capitalisation of PT Verona Indah Pictures Tbk (VERN)?
The market capitalisation of PT Verona Indah Pictures Tbk is 708B IDR (≈ $39.3M). 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 Verona Indah Pictures Tbk (VERN)?
The price-to-sales ratio of PT Verona Indah Pictures Tbk is 18.6 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of PT Verona Indah Pictures Tbk (VERN)?
The net margin of PT Verona Indah Pictures Tbk is −0.6% (last twelve months). 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 Verona Indah Pictures Tbk (VERN)?
The return on equity (ROE) of PT Verona Indah Pictures Tbk is 0.8% (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 Verona Indah Pictures Tbk (VERN)?
On an EBIT basis the return on assets of PT Verona Indah Pictures Tbk is 4.3% (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 Verona Indah Pictures Tbk (VERN)?
The operating margin of PT Verona Indah Pictures Tbk is 67.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Verona Indah Pictures Tbk (VERN)?
Revenue at PT Verona Indah Pictures Tbk is growing −91.4% versus a year earlier (3y avg −13.3%). 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 Verona Indah Pictures Tbk (VERN)?
Earnings per share at PT Verona Indah Pictures Tbk are growing −48.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does PT Verona Indah Pictures Tbk (VERN) generate?
The free cash flow of PT Verona Indah Pictures Tbk is −51.2B IDR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does PT Verona Indah Pictures Tbk (VERN) hold?
PT Verona Indah Pictures Tbk holds more cash than debt, 54.5B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed

Watch PT Verona Indah Pictures Tbk in the live analysis

One click puts PT Verona Indah Pictures Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.