Integra Indocabinet Tbk PT (WOOD) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Integra Indocabinet Tbk PT stock IDR 273, price IDR 142, upside +92.1%, quality 39 out of 100. Rating: strongly undervalued. Calculated from audited financials with 15 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
60‑month range 136.00 IDR – 875.08 IDR · fair‑value band 181.78 IDR – 341.03 IDR · the 142.00 IDR price screens below the 272.82 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Integra Indocabinet Tbk PT in your weekly email
Every Wednesday you see whether Integra Indocabinet Tbk PT 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.
PT Integra Indocabinet Tbk engages in the wooden furniture and other wooden product industry in the United States, Asia, and Europe. It operates in Manufacturing and Forestry segments.
Show moreShow less
The company offers knockdown furniture; fully assembled furniture; natural fibre; millwork; plywood; truck flooring; wooden blind; doors; and wall panels; and wall panel products. It also holds forest concession rights. The company was founded in 1989 and is based in Sidoarjo, Indonesia.
PT Integra Indocabinet Tbk is a subsidiary of PT Integra Indo Lestari.
Stock analysis
Integra Indocabinet Tbk PT (WOOD) currently trades at 142.00 IDR, while our model-based Fair Value estimate is 272.82 IDR, implying the stock looks roughly 48% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 446.10 IDR per share, and 12 of the 15 models we run sit above the 142.00 IDR price.
Bear case: the Earnings-Based group reads lowest at 179.93 IDR, and 3 of the 15 models stay below the price. Data coverage for this calculation is low.
Scenario range: 181.78 IDR (bear) to 341.03 IDR (bull), the price of 142.00 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 39/100 (below-average quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Integra Indocabinet Tbk PT reported revenue of 2.6T IDR in FY2025 versus 5.4T IDR in FY2021, a compound −16.5%/yr. Reported net income was 77.7B IDR in FY2025, compounding −38.3%/yr from FY2021.
Key figures
Market cap 889B IDR (≈ $49.4M) Micro · P/E ratio 15.5 · P/S ratio 0.34 · EPS (TTM) 9.15 IDR · Net margin 2.1% · Return on equity 1.1% · Return on assets (EBIT) 6.8% (5-year average) · Operating margin 13.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 33 out of 100 (low confidence).
What moves the price
The share trades about 68% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −23% fair-value upside, at 92%, WOOD screens cheaper than that median.
Fair Value models
Bear181.78 IDRFair Value 272.82 IDRBull341.03 IDR
Price 142.00 IDR · Upside +92.1%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (7.85 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.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.
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
−5.8%
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.
−16.6%
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.
−2.4%
Start year 2020 (pandemic). Over 10 years: +8.9% a year
Revenue growth 13 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.
+10.4%
’14
’15
’16
’17
’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. Basis: EBIT basis. 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.
−14.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−14.9%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−24.3% vs 7.4%, slowing
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.22% → 11%
Compare Integra Indocabinet 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.Furnishings, Fixtures & Appliances · 296 stocks
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.
Is Integra Indocabinet Tbk PT (WOOD) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 272.82 IDR versus a price of 142.00 IDR, about +92% upside (undervalued).
What is the fair value of WOOD?
Our model-based fair value for Integra Indocabinet Tbk PT is 272.82 IDR (as of Nov 8, 2026), built from audited fundamentals. The current price: 142.00 IDR.
What is the quality score of WOOD?
Integra Indocabinet Tbk PT has a Quality Score of 39/100. 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 Integra Indocabinet Tbk PT (WOOD)?
Our model-based price target is the fair value of 272.82 IDR (as of Nov 8, 2026) from 15 valuation models. Cautious scenario 181.78 IDR, optimistic scenario 341.03 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Integra Indocabinet Tbk PT stock forecast for 2026?
Our models put fair value at 272.82 IDR, about +92% upside versus a price of 142.00 IDR (undervalued). Cautious scenario 181.78 IDR, optimistic scenario 341.03 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Integra Indocabinet Tbk PT (WOOD)?
Integra Indocabinet Tbk PT reported trailing-twelve-month revenue of about 2.6T IDR (latest available figure, as of Nov 8, 2026).
What is the intrinsic value of Integra Indocabinet Tbk PT (WOOD)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Integra Indocabinet Tbk PT it is 272.82 IDR per share (as of Nov 8, 2026), against a price of 142.00 IDR. It is the blended result of 15 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Integra Indocabinet Tbk PT stock overvalued or undervalued in 2026?
As of Nov 8, 2026, WOOD trades below its calculated fair value: price 142.00 IDR, fair value 272.82 IDR, a gap of about +92% (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 WOOD?
No. The price is what the market pays today (142.00 IDR); the fair value is what the company's own numbers justify (272.82 IDR). For Integra Indocabinet Tbk PT the two are 130.82 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Integra Indocabinet Tbk PT worth?
The market values Integra Indocabinet Tbk PT at about 889B IDR (market capitalisation, as of Nov 8, 2026). Per share that is 142.00 IDR; our models calculate a fair value of 272.82 IDR per share.
What do the bullish and bearish scenarios say about WOOD?
Our models span a range for Integra Indocabinet Tbk PT: cautious scenario 181.78 IDR, base 272.82 IDR, optimistic 341.03 IDR per share (as of Nov 8, 2026, price 142.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WOOD?
Integra Indocabinet Tbk PT trades at a price-to-earnings ratio of 15.5 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 272.82 IDR is built from several models across several years. Median P/E at fiscal year-end, 9 fiscal years (2017 to 2025), reported earnings, FY2025 ex one-offs: 13.0. Other multiples: P/B 0.2, P/S 0.3, EV/EBITDA 2.8.
How solid is the balance sheet of Integra Indocabinet Tbk PT (WOOD)?
Balance-sheet figures for Integra Indocabinet Tbk PT (as of Nov 8, 2026): return on equity 1.1%, debt of 0.11 per unit of equity. They feed the Quality Score of 39/100, which measures business quality independently of the share price.
How far is WOOD from its 52-week high?
Integra Indocabinet Tbk PT trades at 142.00 IDR, about 68% below its 52-week high of 438.00 IDR and 4% above the low of 136.00 IDR (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 272.82 IDR is for.
Which stocks are comparable to Integra Indocabinet Tbk PT?
From the same area (Consumer Cyclical) we also value Midea Group, Gree Electric Appliances, Inc, SharkNinja, Inc, Haier Smart Home Co, 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 Integra Indocabinet Tbk PT stock attractive at the current price?
The data as of Nov 8, 2026: price 142.00 IDR, calculated fair value 272.82 IDR (+92%), Quality Score 39/100, from 15 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 WOOD calculated?
We run Integra Indocabinet Tbk PT through 15 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 272.82 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 13.3% above its aggregate fair value. Integra Indocabinet Tbk PT currently trades 48% 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 Integra Indocabinet Tbk PT (WOOD)?
The closing price on Nov 9, 2026 was 142.00 IDR. Our model-based fair value is 272.82 IDR, about +92% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Integra Indocabinet Tbk PT right now?
The large discount to fair value meets weak quality (39/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (181.78 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. A fairly wide model range (181.78 IDR to 341.03 IDR) leaves room in how you read the outcome.
Where does the earnings growth of Integra Indocabinet Tbk PT (WOOD) come from?
Earnings per share at Integra Indocabinet Tbk PT grew +6.1 % a year from 2014 to 2025. Broken into its drivers: revenue per share +9.0 %, EBIT margin −1.0 %, tax rate −0.3 %, residual (interest, one-offs) −1.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Integra Indocabinet Tbk PT
How large is the market capitalisation of Integra Indocabinet Tbk PT (WOOD)?
The market capitalisation of Integra Indocabinet Tbk PT is 889B IDR (≈ $49.4M). 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 Integra Indocabinet Tbk PT (WOOD)?
The price-to-sales ratio of Integra Indocabinet Tbk PT is 0.34 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Integra Indocabinet Tbk PT (WOOD)?
Earnings per share at Integra Indocabinet Tbk PT are 9.15 IDR (price ÷ EPS = P/E 15.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Integra Indocabinet Tbk PT (WOOD)?
The net margin of Integra Indocabinet Tbk PT is 2.1% (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 Integra Indocabinet Tbk PT (WOOD)?
The return on equity (ROE) of Integra Indocabinet Tbk PT is 1.1% (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 Integra Indocabinet Tbk PT (WOOD)?
On an EBIT basis the return on assets of Integra Indocabinet Tbk PT is 6.8% (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 Integra Indocabinet Tbk PT (WOOD)?
The operating margin of Integra Indocabinet Tbk PT is 13.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Integra Indocabinet Tbk PT (WOOD)?
Revenue at Integra Indocabinet Tbk PT is growing +7.7% versus a year earlier (3y avg −16.6%). 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 Integra Indocabinet Tbk PT (WOOD)?
Earnings per share at Integra Indocabinet Tbk PT are growing −3.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Integra Indocabinet Tbk PT (WOOD) generate?
The free cash flow of Integra Indocabinet Tbk PT is −122B 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 debt does Integra Indocabinet Tbk PT (WOOD) carry?
The net debt of Integra Indocabinet Tbk PT is 2.8T IDR (fiscal year 2025). 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 Integra Indocabinet Tbk PT in the live analysis
One click puts Integra Indocabinet Tbk PT on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026