PT Indosat Ooredoo Hutchison Tbk

IDX:ISAT Stock Report

Market Cap: Rp76.4t

Indosat Ooredoo Hutchison Valuation

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

Valuation Score

6/6

Valuation Score 6/6

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

Below Fair Value: ISAT (IDR2370) is trading below our estimate of fair value (IDR5594.71)

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

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for ISAT. This is calculated by dividing ISAT's market cap by their current earnings.
What is ISAT's PE Ratio?
PE Ratio13.7x
EarningsRp5.60t
Market CapRp76.43t

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for ISAT vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average59.2x
EXCL XL Axiata
18.8x19.2%Rp29.8t
MTEL Dayamitra Telekomunikasi
25.6x7.9%Rp54.1t
DNET Indoritel Makmur Internasional
147.1xn/aRp128.0t
SUPR Solusi Tunas Pratama
45.2xn/aRp49.9t
ISAT Indosat Ooredoo Hutchison
13.7x13.0%Rp76.4t

Price-To-Earnings vs Peers: ISAT is good value based on its Price-To-Earnings Ratio (13.7x) compared to the peer average (59.2x).

Price to Earnings Ratio vs Industry

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

0 CompaniesPrice / EarningsEstimated GrowthMarket Cap
ISAT 13.7xIndustry Avg. 18.8xNo. of Companies7PE01020304050+
0 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: ISAT is good value based on its Price-To-Earnings Ratio (13.7x) compared to the Asian Wireless Telecom industry average (18.8x).

Price to Earnings Ratio vs Fair Ratio

What is ISAT'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.

ISAT PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio13.7x
Fair PE Ratio17.7x

Price-To-Earnings vs Fair Ratio: ISAT is good value based on its Price-To-Earnings Ratio (13.7x) compared to the estimated Fair Price-To-Earnings Ratio (17.7x).

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 ISAT forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentRp2,370.00
Rp3,171.59
+33.8%
10.5%Rp3,800.00Rp2,670.00n/a22
Dec ’25Rp2,400.00
Rp3,171.59
+32.1%
10.5%Rp3,800.00Rp2,670.00n/a22
Nov ’25Rp2,430.00
Rp3,102.17
+27.7%
13.0%Rp3,750.00Rp1,775.00n/a23
Oct ’25Rp2,725.00
Rp3,176.63
+16.6%
12.5%Rp3,750.00Rp1,775.00n/a23
Sep ’25Rp2,593.75
Rp3,176.63
+22.5%
12.5%Rp3,750.00Rp1,775.00n/a23
Aug ’25Rp2,675.00
Rp3,128.53
+17.0%
13.4%Rp3,750.00Rp1,775.00n/a23
Jul ’25Rp2,625.00
Rp3,065.06
+16.8%
7.8%Rp3,625.00Rp2,643.75n/a22
Jun ’25Rp2,550.00
Rp3,057.10
+19.9%
8.1%Rp3,625.00Rp2,643.75n/a22
May ’25Rp2,750.00
Rp3,039.58
+10.5%
9.2%Rp3,625.00Rp2,500.00n/a21
Apr ’25Rp2,768.75
Rp2,999.06
+8.3%
9.4%Rp3,625.00Rp2,500.00n/a20
Mar ’25Rp2,875.00
Rp2,942.43
+2.3%
8.7%Rp3,437.50Rp2,500.00n/a19
Feb ’25Rp2,393.75
Rp2,829.17
+18.2%
8.0%Rp3,200.00Rp2,275.00n/a18
Jan ’25Rp2,343.75
Rp2,786.84
+18.9%
8.2%Rp3,200.00Rp2,275.00n/a19
Dec ’24Rp2,393.75
Rp2,786.84
+16.4%
8.2%Rp3,200.00Rp2,275.00Rp2,400.0019
Nov ’24Rp2,362.50
Rp2,710.26
+14.7%
11.6%Rp3,200.00Rp1,895.00Rp2,430.0019
Oct ’24Rp2,456.25
Rp2,595.60
+5.7%
13.2%Rp3,075.00Rp1,775.00Rp2,725.0021
Sep ’24Rp2,356.25
Rp2,548.15
+8.1%
14.8%Rp3,075.00Rp1,775.00Rp2,593.7523
Aug ’24Rp2,300.00
Rp2,454.13
+6.7%
15.2%Rp3,000.00Rp1,775.00Rp2,675.0023
Jul ’24Rp2,156.25
Rp2,202.88
+2.2%
13.3%Rp2,937.50Rp1,700.00Rp2,625.0023
Jun ’24Rp2,075.00
Rp2,189.74
+5.5%
13.1%Rp2,937.50Rp1,700.00Rp2,550.0024
May ’24Rp1,750.00
Rp2,143.01
+22.5%
13.4%Rp2,937.50Rp1,700.00Rp2,750.0022
Apr ’24Rp1,737.50
Rp2,146.65
+23.5%
13.2%Rp2,937.50Rp1,700.00Rp2,768.7522
Mar ’24Rp1,706.25
Rp2,136.96
+25.2%
13.1%Rp2,937.50Rp1,700.00Rp2,875.0021
Feb ’24Rp1,500.00
Rp2,102.02
+40.1%
11.4%Rp2,750.00Rp1,625.00Rp2,393.7521
Jan ’24Rp1,543.75
Rp2,108.50
+36.6%
11.7%Rp2,750.00Rp1,625.00Rp2,343.7521
Dec ’23Rp1,462.50
Rp2,108.50
+44.2%
11.7%Rp2,750.00Rp1,625.00Rp2,393.7521

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 Analysis2024/12/22 13:55
End of Day Share Price 2024/12/20 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