PT. Indika Energy Tbk

IDX:INDY Stock Report

Market Cap: Rp5.7t

PT. Indika Energy Valuation

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

Valuation Score

0/6

Valuation Score 0/6

  • 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 INDY when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
Rp175.24
Fair Value
530.6% overvalued intrinsic discount
2
Number of Analysts

Below Fair Value: INDY (IDR1105) is trading above our estimate of fair value (IDR175.24)

Significantly Below Fair Value: INDY is trading above our estimate of fair value.

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for INDY. This is calculated by dividing INDY's market cap by their current earnings.
What is INDY's PE Ratio?
PE Ratio34x
EarningsUS$10.08m
Market CapUS$342.92m

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for INDY vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average7.3x
MYOH Samindo Resources
15.1xn/aRp4.0t
ABMM ABM Investama
3.7xn/aRp8.5t
TOBA TBS Energi Utama
5.8xn/aRp2.8t
BSSR Baramulti Suksessarana
4.8xn/aRp10.5t
INDY PT. Indika Energy
34x77.6%Rp5.7t

Price-To-Earnings vs Peers: INDY is expensive based on its Price-To-Earnings Ratio (34x) compared to the peer average (7.3x).

Price to Earnings Ratio vs Industry

How does INDY's PE Ratio compare vs other companies in the ID Oil and Gas Industry?

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
No more companies available in this PE range
INDY 34.0xIndustry Avg. 8.6xNo. of Companies10PE0816243240+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: INDY is expensive based on its Price-To-Earnings Ratio (34x) compared to the ID Oil and Gas industry average (8.6x).

Price to Earnings Ratio vs Fair Ratio

What is INDY'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.

INDY PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio34x
Fair PE Ratio17.3x

Price-To-Earnings vs Fair Ratio: INDY is expensive based on its Price-To-Earnings Ratio (34x) compared to the estimated Fair Price-To-Earnings Ratio (17.3x).

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 INDY forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentRp1,105.00
Rp1,775.00
+60.6%
12.7%Rp2,000.00Rp1,550.00n/a2
Apr ’26Rp1,175.00
Rp1,775.00
+51.1%
12.7%Rp2,000.00Rp1,550.00n/a2
Mar ’26Rp1,335.00
Rp1,775.00
+33.0%
12.7%Rp2,000.00Rp1,550.00n/a2
Jul ’25Rp1,280.00
Rp1,475.00
+15.2%
5.1%Rp1,550.00Rp1,400.00n/a2
Jun ’25Rp1,430.00
Rp1,475.00
+3.1%
5.1%Rp1,550.00Rp1,400.00n/a2
May ’25Rp1,435.00
Rp2,150.00
+49.8%
27.9%Rp2,750.00Rp1,550.00n/a2
Apr ’25Rp1,535.00
Rp2,150.00
+40.1%
27.9%Rp2,750.00Rp1,550.00Rp1,175.002
Mar ’25Rp1,350.00
Rp2,150.00
+59.3%
27.9%Rp2,750.00Rp1,550.00Rp1,335.002
Feb ’25Rp1,355.00
Rp2,150.00
+58.7%
27.9%Rp2,750.00Rp1,550.00Rp1,675.002
Jan ’25Rp1,435.00
Rp2,270.00
+58.2%
22.8%Rp2,750.00Rp1,550.00Rp1,495.003
Dec ’24Rp1,485.00
Rp2,630.00
+77.1%
4.6%Rp2,750.00Rp2,510.00Rp1,405.002
Nov ’24Rp1,600.00
Rp2,630.00
+64.4%
4.6%Rp2,750.00Rp2,510.00Rp1,505.002
Oct ’24Rp2,200.00
Rp2,723.33
+23.8%
6.0%Rp2,910.00Rp2,510.00Rp1,790.003
Sep ’24Rp2,010.00
Rp2,706.67
+34.7%
6.0%Rp2,910.00Rp2,510.00Rp1,460.003
Aug ’24Rp1,940.00
Rp2,706.67
+39.5%
6.0%Rp2,910.00Rp2,510.00Rp1,330.003
Jul ’24Rp1,910.00
Rp2,836.67
+48.5%
3.4%Rp2,910.00Rp2,700.00Rp1,280.003
Jun ’24Rp1,715.00
Rp2,836.67
+65.4%
3.4%Rp2,910.00Rp2,700.00Rp1,430.003
May ’24Rp2,600.00
Rp2,836.67
+9.1%
3.4%Rp2,910.00Rp2,700.00Rp1,435.003
Apr ’24Rp2,410.00
Rp3,100.00
+28.6%
13.9%Rp3,700.00Rp2,700.00Rp1,535.003
AnalystConsensusTarget
Consensus Narrative from 2 Analysts
Rp1.78k
Fair Value
37.7% undervalued intrinsic discount
2
Number of Analysts

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/04/14 17:33
End of Day Share Price 2025/04/14 00:00
Earnings2024/12/31
Annual Earnings2024/12/31

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.

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 Github.

Analyst Sources

PT. Indika Energy Tbk is covered by 11 analysts. 2 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Daisy SuryoBofA Global Research
Ryan DavisCitigroup Inc
Ahmad SolihinCLSA