PT Indosat Ooredoo Hutchison Tbk

DB:IDO1 Stock Report

Market Cap: €4.6b

Indosat Ooredoo Hutchison Valuation

Is IDO1 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of IDO1 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: IDO1 (€0.15) is trading below our estimate of fair value (€0.42)

Significantly Below Fair Value: IDO1 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for IDO1?

Key metric: As IDO1 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for IDO1. This is calculated by dividing IDO1's market cap by their current earnings.
What is IDO1's PE Ratio?
PE Ratio13.7x
EarningsRp5.60t
Market CapRp76.76t

Price to Earnings Ratio vs Peers

How does IDO1's PE Ratio compare to its peers?

The above table shows the PE ratio for IDO1 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average13.5x
FNTN freenet
12.1x2.9%€3.3b
1U1 1&1
8.1x3.0%€2.1b
O2D Telefónica Deutschland Holding
22.8x-11.4%€6.2b
TIMS3 TIM
11x16.4%R$35.0b
IDO1 Indosat Ooredoo Hutchison
13.7x13.0%€76.8t

Price-To-Earnings vs Peers: IDO1 is expensive based on its Price-To-Earnings Ratio (13.7x) compared to the peer average (13.5x).

Price to Earnings Ratio vs Industry

How does IDO1's PE Ratio compare vs other companies in the Global Wireless Telecom Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
IDO1 13.7xIndustry Avg. 16.3xNo. of Companies9PE01020304050+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: IDO1 is good value based on its Price-To-Earnings Ratio (13.7x) compared to the Global Wireless Telecom industry average (16.9x).

Price to Earnings Ratio vs Fair Ratio

What is IDO1's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

IDO1 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio13.7x
Fair PE Ratio24.3x

Price-To-Earnings vs Fair Ratio: IDO1 is good value based on its Price-To-Earnings Ratio (13.7x) compared to the estimated Fair Price-To-Earnings Ratio (24.3x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst IDO1 forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€0.15
€0.19
+25.5%
10.5%€0.23€0.16n/a22
Dec ’25€0.12
€0.19
+54.7%
10.5%€0.23€0.16n/a22
Nov ’25€0.12
€0.18
+50.2%
13.0%€0.22€0.10n/a23
Oct ’25€0.16
€0.18
+16.5%
12.5%€0.22€0.10n/a23
Sep ’25€0.15
€0.18
+25.4%
12.5%€0.22€0.10n/a23
Aug ’25€0.15
€0.18
+18.1%
13.4%€0.21€0.10n/a23
Jul ’25€0.14
€0.17
+21.5%
7.8%€0.21€0.15n/a22
Jun ’25€0.14
€0.18
+21.9%
8.1%€0.21€0.15n/a22
May ’25€0.16
€0.18
+11.1%
9.2%€0.21€0.14n/a21
Apr ’25€0.16
€0.17
+10.0%
9.4%€0.21€0.15n/a20
Mar ’25€0.16
€0.17
+8.0%
8.7%€0.20€0.15n/a19
Feb ’25€0.14
€0.16
+13.6%
8.0%€0.19€0.13n/a18
Jan ’25€0.13
€0.17
+24.8%
8.2%€0.19€0.14€0.1619
Dec ’24€0.14
€0.17
+20.3%
8.2%€0.19€0.14€0.1219
Nov ’24€0.14
€0.16
+18.0%
11.6%€0.19€0.11€0.1219
Oct ’24€0.15
€0.16
+7.1%
13.2%€0.19€0.11€0.1621
Sep ’24€0.14
€0.15
+11.2%
14.8%€0.19€0.11€0.1523
Aug ’24€0.14
€0.15
+9.5%
15.2%€0.18€0.11€0.1523
Jul ’24€0.13
€0.13
+6.5%
13.3%€0.18€0.10€0.1423
Jun ’24€0.13
€0.14
+8.1%
13.1%€0.18€0.11€0.1424
May ’24€0.10
€0.13
+26.1%
13.4%€0.18€0.10€0.1622
Apr ’24€0.10
€0.13
+28.3%
13.2%€0.18€0.10€0.1622
Mar ’24€0.10
€0.13
+29.6%
13.1%€0.18€0.10€0.1621
Feb ’24€0.088
€0.13
+46.7%
11.4%€0.17€0.10€0.1421
Jan ’24€0.09
€0.13
+43.6%
11.7%€0.17€0.10€0.1321

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/01/02 20:52
End of Day Share Price 2025/01/02 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

PT Indosat Ooredoo Hutchison Tbk is covered by 42 analysts. 21 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Anand RamachandranBarclays
Choong Chen FoongBNP Paribas Securities (Asia)
Sukriti BansalBofA Global Research