Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Indonesia
/
Telecom
/
Indosat Ooredoo Hutchison
ISAT
Indosat Ooredoo Hutchison
Declining Legacy Revenues And Heavy CapEx Will Impair Outlook
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 21 Analysts
Published
29 Jun 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
Rp1,836.71
25.8% overvalued
intrinsic discount
09 Aug
Rp2,310.00
Loading
1Y
-16.0%
7D
4.5%
Author's Valuation
Rp1.8k
25.8% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
Rp1.8k
25.8% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-2t
62t
2014
2017
2020
2023
2025
2026
2028
Revenue Rp61.5t
Earnings Rp5.3t
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
5.57%
Wireless Telecom revenue growth rate
0.10%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.47%
Calculation
Rp5.31t
Earnings '28
x
15.86x
PE Ratio '28
=
Rp84.26t
Market Cap '28
Rp84.26t
Market Cap '28
/
32.25b
No. shares '28
=
Rp2.61k
Share Price '28
Rp2.61k
Share Price '28
Discounted to 2025 @ 12.46% p.a.
=
Rp1.84k
Fair Value '25