Wir Asia Tbk PT (WIRG) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of Wir Asia Tbk PT IDR 172, price IDR 61, upside +181.6%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Wir Asia 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 WIR ASIA Tbk, together with its subsidiaries, provides digital reality technology development services in Indonesia and internationally.
Show more
PT WIR ASIA Tbk, together with its subsidiaries, provides digital reality technology development services in Indonesia and internationally. The company operates through: Promotion and Advertising via an Interactive Platform; Software Application Development; Brand and IT Consulting; Goods Sales via an Interactive Platform; Digital Product Sales via an Interactive Platform; and Transaction Commission via Inter Platform segment. Its services include augmented reality, Virtual Reality, and Artificial Intelligence based technology solutions, interactive platform services, and a brand consultancy service. PT WIR ASIA Tbk was founded in 2009 and is based in Jakarta, Indonesia.
Stock analysis
Wir Asia Tbk PT (WIRG) currently trades at 61.00 IDR, while our model-based Fair Value estimate is 171.79 IDR, implying the stock looks roughly 64.5% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 310.08 IDR per share, and 20 of the 23 models we run sit above the 61.00 IDR price.
Bear case: the Growth DCF group reads lowest at 39.44 IDR, and 3 of the 23 models stay below the price. Evidence for this calculation is low.
Scenario range: 110.08 IDR (bear) to 214.74 IDR (bull), the price of 61.00 IDR sits below 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 55/100 (solid quality), in the Technology sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Wir Asia Tbk PT reported revenue of 2.7T IDR in FY2025 versus 606B IDR in FY2021, a compound +45.0%/yr. Reported net income was 73.2B IDR in FY2025, compounding +34.8%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 728B IDR (≈ $40.6M) · P/E ratio 9.5 · P/S ratio 0.26 · EPS (TTM) 6.39 IDR · Net margin 2.7% · Return on equity 8.2% · Return on assets (EBIT) 9.8% · Operating margin 8.7%.
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 61% below its 52-week high and 22% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 53% fair-value upside, at 182%, WIRG screens cheaper than that median.
Fair Value models
Bear 110.08 IDRFair Value 171.79 IDRBull 214.74 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 (4.74 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. 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.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.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+2.9%
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.
+16.5%
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.
+43.6%
Start year 2020 (pandemic)
Revenue growth 7 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.
+54.6%
’18
’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.
+62.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+62.0%
Dividend (yield on the price)0.0%
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.4% → 6%
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+62.6%
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 +58.4% a year for the price.
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.Information Technology Services · 487 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Below median
Fair Value upside+181.6% · Top 25%
Profitability
Return on equity (TTM)8.2% · Below median
Return on assets4.7% · Above median
Net margin (TTM)3.0% · Below median
Operating margin (TTM)8.7% · Above median
Growth and dividend
Revenue growth−24.4% · Bottom 25%
Balance sheet
Debt / equity0.09× · Above median
Valuation Multiplesvs Information Technology Services median · lower = cheaper
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). "Wir Asia Tbk PT Fair Value". https://www.fairvalue-calculator.com/stock/WIRG
Frequently asked questions
Is Wir Asia Tbk PT (WIRG) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of 171.79 IDR versus a price of 61.00 IDR, about +182% upside (undervalued).
What is the fair value of WIRG?
Our model-based fair value for Wir Asia Tbk PT is 171.79 IDR (as of Sep 27, 2026), built from audited fundamentals. The current price: 61.00 IDR.
What is the quality score of WIRG?
Wir Asia Tbk PT has a Quality Score of 55/100. 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 Wir Asia Tbk PT (WIRG)?
Our model-based price target is the fair value of 171.79 IDR (as of Sep 27, 2026) from 23 valuation models. Cautious scenario 110.08 IDR, optimistic scenario 214.74 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Wir Asia Tbk PT stock forecast for 2026?
Our models put fair value at 171.79 IDR, about +182% upside versus a price of 61.00 IDR (undervalued). Cautious scenario 110.08 IDR, optimistic scenario 214.74 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Wir Asia Tbk PT (WIRG)?
Wir Asia Tbk PT reported trailing-twelve-month revenue of about 2.5T IDR (latest available figure, as of Sep 27, 2026).
What growth is priced into Wir Asia Tbk PT (WIRG)?
For today's price to be fair in a discounted-cash-flow model, Wir Asia Tbk PT would have to grow free cash flow by +62.6 % per year for five years (discount rate 11.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +43.6 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of WIRG use?
Our models discount Wir Asia Tbk PT at 11.0 %: a base by market capitalisation (nano), damped by beta 0.69, 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 Wir Asia Tbk PT that is +62.6 % per year a year over ten years, using the same discount rate (11.0 %) and the same formula as our fair value.
How much growth has Wir Asia Tbk PT (WIRG) delivered so far?
Over the past 5 years revenue at Wir Asia Tbk PT grew +43.6 % a year. The price currently implies +62.6 % 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 Wir Asia Tbk PT (WIRG) growing?
The median revenue growth in the sector is +8.5 % a year. That is the yardstick for the growth priced into Wir Asia Tbk PT (+62.6 % 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 Wir Asia Tbk PT (WIRG)?
The free-cash-flow yield on the price is 0.50 %: that much free cash flow Wir Asia Tbk PT produces per unit of market value. When it exceeds the discount rate of our models (11.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Wir Asia Tbk PT (WIRG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Wir Asia Tbk PT it is 171.79 IDR per share (as of Sep 27, 2026), against a price of 61.00 IDR. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is Wir Asia Tbk PT stock overvalued or undervalued in 2026?
As of Sep 27, 2026, WIRG trades below its calculated fair value: price 61.00 IDR, fair value 171.79 IDR, a gap of about +182% (undervalued). 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 WIRG?
No. The price is what the market pays today (61.00 IDR); the fair value is what the company's own numbers justify (171.79 IDR). For Wir Asia Tbk PT the two are 110.79 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Wir Asia Tbk PT worth?
The market values Wir Asia Tbk PT at about 728B IDR (market capitalisation, as of Sep 27, 2026). Per share that is 61.00 IDR; our models calculate a fair value of 171.79 IDR per share.
What do the bullish and bearish scenarios say about WIRG?
Our models span a range for Wir Asia Tbk PT: cautious scenario 110.08 IDR, base 171.79 IDR, optimistic 214.74 IDR per share (as of Sep 27, 2026, price 61.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WIRG?
Wir Asia Tbk PT trades at a price-to-earnings ratio of 9.5 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 171.79 IDR is built from several models across several years. Other multiples: P/B 0.9, P/S 0.3, EV/EBITDA 4.9.
How solid is the balance sheet of Wir Asia Tbk PT (WIRG)?
Balance-sheet figures for Wir Asia Tbk PT (as of Sep 27, 2026): return on equity 8.2%, debt of 0.09 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is WIRG from its 52-week high?
Wir Asia Tbk PT trades at 61.00 IDR, about 61% below its 52-week high of 158.00 IDR and 22% above the low of 50.00 IDR (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of 171.79 IDR is for.
Which stocks are comparable to Wir Asia Tbk PT?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 Wir Asia Tbk PT stock attractive at the current price?
The data as of Sep 27, 2026: price 61.00 IDR, calculated fair value 171.79 IDR (+182%), Quality Score 55/100, from 23 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 WIRG calculated?
We run Wir Asia Tbk PT through 23 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 171.79 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 16.1 % above its aggregate fair value. Wir Asia Tbk PT currently trades 182 % below its own fair value, and the market average says nothing about that. 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 Wir Asia Tbk PT (WIRG)?
The closing price on Sep 25, 2026 was 61.00 IDR. Our model-based fair value is 171.79 IDR, about +182% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Wir Asia Tbk PT right now?
The price is below even our cautious bear case (110.08 IDR). The market is more pessimistic than our downside scenario. 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 quality (55/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (110.08 IDR to 214.74 IDR) leaves room in how you read the outcome.
Key figures of Wir Asia Tbk PT
How large is the market capitalisation of Wir Asia Tbk PT (WIRG)?
The market capitalisation of Wir Asia Tbk PT is 728B IDR (≈ $40.6M). 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 Wir Asia Tbk PT (WIRG)?
The price-to-sales ratio of Wir Asia Tbk PT is 0.26 (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 Wir Asia Tbk PT (WIRG)?
Earnings per share at Wir Asia Tbk PT are 6.39 IDR (price ÷ EPS = P/E 9.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Wir Asia Tbk PT (WIRG)?
The net margin of Wir Asia Tbk PT is 2.7% (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 Wir Asia Tbk PT (WIRG)?
The return on equity (ROE) of Wir Asia Tbk PT is 8.2% (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 Wir Asia Tbk PT (WIRG)?
On an EBIT basis the return on assets of Wir Asia Tbk PT is 9.8% (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 Wir Asia Tbk PT (WIRG)?
The operating margin of Wir Asia Tbk PT is 8.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Wir Asia Tbk PT (WIRG)?
Revenue at Wir Asia Tbk PT is growing −24.4% versus a year earlier (3y avg +16.5%). 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 Wir Asia Tbk PT (WIRG)?
Earnings per share at Wir Asia Tbk PT are growing +12.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Wir Asia Tbk PT (WIRG) carry?
The net debt of Wir Asia Tbk PT is 61.2B IDR (fiscal year 2025, ≈ 16.8 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 Wir Asia Tbk PT in the live analysis
One click puts Wir Asia 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.
