PT Intermedia Capital Tbk (ISX:MDIA) Cyclically Adjusted Book per Share: Rp65.70 (As of Mar. 2026)


ISX:MDIA PT Intermedia Capital Tbk ISX:MDIA
46 GF Score
Price Rp70.00
GF Value Rp25.28
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Intermedia Capital Tbk Cyclically Adjusted Book per Share?

PT Intermedia Capital Tbk ISX:MDIA -2.78% 46 Cyclically Adjusted Book per Share is Rp65.70 as of Mar. 2026. GuruFocus rates ISX:MDIA with a GF Score™ of 46/100 and a GF Value™ of Rp25.28 (Significantly Overvalued). The stock has 4 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

PT Intermedia Capital Tbk's adjusted book value per share for the three months ended in Mar. 2026 was Rp23.413. Add all the adjusted book value per share for the past 10 years together and divide the count will get our Cyclically Adjusted Book per Share, which is Rp65.70 for the trailing ten years ended in Mar. 2026.

During the past 12 months, PT Intermedia Capital Tbk's average Cyclically Adjusted Book Growth Rate was -1.00% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Book Growth Rate using Cyclically Adjusted Book per Share data.

As of today (2026-07-12), PT Intermedia Capital Tbk's current stock price is Rp70.00. PT Intermedia Capital Tbk's Cyclically Adjusted Book per Share for the quarter that ended in Mar. 2026 was Rp65.70. PT Intermedia Capital Tbk's Cyclically Adjusted PB Ratio of today is 1.07.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of PT Intermedia Capital Tbk was 1.98. The lowest was 0.13. And the median was 0.56.


PT Intermedia Capital Tbk  (ISX:MDIA) Cyclically Adjusted Book per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Book per Share may underestimate the company's equity. Cyclically Adjusted PB Ratio can seem to be too high even the actual PB Ratio is low.

For the Cyclically Adjusted PB Ratio, the book value of the past 10 years are inflation-adjusted and averaged. The result is used for P/B calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PB Ratio is also called CAPB Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted book value per share of a company over the past 10 years.

PT Intermedia Capital Tbk's Cyclically Adjusted PB Ratio of today is calculated as

Cyclically Adjusted PB Ratio=Share Price/Cyclically Adjusted Book per Share
=70.00/65.70
=1.07

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted PB Ratio of PT Intermedia Capital Tbk was 1.98. The lowest was 0.13. And the median was 0.56.


Be Aware

Cyclically Adjusted PB Ratio works better for cyclical companies. It gives you a better idea on the company's real book value.


PT Intermedia Capital Tbk Cyclically Adjusted Book per Share Related Terms


PT Intermedia Capital Tbk Cyclically Adjusted Book per Share Historical Data

* Premium members only.

The historical data trend for PT Intermedia Capital Tbk's Cyclically Adjusted Book per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

PT Intermedia Capital Tbk Cyclically Adjusted Book per Share Chart

PT Intermedia Capital Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Book per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 66.67 66.80 65.92

PT Intermedia Capital Tbk Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted Book per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 66.37 66.37 65.97 65.92 65.70

ISX:MDIA vs NXST: Cyclically Adjusted Book per Share Comparison

For the Broadcasting subindustry, PT Intermedia Capital Tbk's Cyclically Adjusted PB Ratio, along with its competitors' market caps and Cyclically Adjusted PB Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PT Intermedia Capital Tbk Cyclically Adjusted PB Ratio vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, PT Intermedia Capital Tbk's Cyclically Adjusted PB Ratio distribution charts can be found below:

* The bar in red indicates where PT Intermedia Capital Tbk's Cyclically Adjusted PB Ratio falls into.


ISX:MDIA
46GF Score
PT Intermedia Capital Tbk ISX:MDIA
Cyclically Adjusted Book per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Intermedia Capital Tbk Cyclically Adjusted Book per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Book per Share and the Cyclically Adjusted PB Ratio. The Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years.

What is Cyclically Adjusted Book per Share? How do we calculate Cyclically Adjusted Book per Share?

Cyclically Adjusted Book per Share is the average of the inflation adjusted Book Value per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Book per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the book value per share from 2001 through 2010.

We adjusted the 2001 book value per share data with the total inflation from 2001 through 2010 to the equivalent book value in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's book value is $1 a share in 2001, then the 2001's equivalent book value in 2010 is $1.4 a share. If Wal-Mart's book value is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 book value in 2010 is $1.35. So on and so forth, you get the equivalent book value per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Book per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, PT Intermedia Capital Tbk's adjusted Book Value per Share data for the three months ended in Mar. 2026 was:

Adj_Book= Book Value per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=23.413/136.5387*136.5387
=23.413

Current CPI (Mar. 2026) = 136.5387.

PT Intermedia Capital Tbk Quarterly Data

Book Value per Share CPI Adj_Book
201606 46.412 103.212 61.398
201609 47.311 104.142 62.028
201612 56.385 105.222 73.167
201703 59.761 106.476 76.634
201706 60.490 107.722 76.672
201709 63.380 108.020 80.113
201712 67.401 109.017 84.417
201803 69.990 110.097 86.800
201806 70.538 111.085 86.701
201809 69.638 111.135 85.557
201812 61.250 112.430 74.384
201903 61.786 112.829 74.770
201906 62.125 114.730 73.934
201909 63.202 114.905 75.102
201912 62.900 115.486 74.367
202003 54.007 116.252 63.431
202006 61.376 116.630 71.853
202009 58.276 116.397 68.360
202012 64.293 117.318 74.826
202103 63.082 117.840 73.092
202106 64.712 118.184 74.762
202109 64.851 118.262 74.874
202112 66.632 119.516 76.122
202203 67.884 120.948 76.634
202206 68.533 123.322 75.878
202209 76.009 125.298 82.828
202212 74.647 126.098 80.828
202303 77.237 126.953 83.069
202306 75.726 127.663 80.991
202309 73.072 128.151 77.854
202312 48.779 129.395 51.472
202403 46.974 130.607 49.107
202406 42.783 130.792 44.663
202409 51.345 130.361 53.778
202412 24.822 131.432 25.787
202503 23.337 131.948 24.149
202506 24.533 133.241 25.140
202509 24.546 133.819 25.045
202512 23.624 135.271 23.845
202603 23.413 136.539 23.413

Add all the adjusted book value per share together and divide the count will get our Cyclically Adjusted Book per Share.

What does a Cyclically Adjusted Book per Share of Rp65.70 mean?
PT Intermedia Capital Tbk (ISX:MDIA) has a Cyclically Adjusted Book per Share of Rp65.70 as of Mar. 2026. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on PT Intermedia Capital Tbk and its competitors.
Is PT Intermedia Capital Tbk's Cyclically Adjusted Book per Share too high?
PT Intermedia Capital Tbk's current Cyclically Adjusted Book per Share is Rp65.70. Overall, PT Intermedia Capital Tbk has a GF Score™ of 46/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Intermedia Capital Tbk's Cyclically Adjusted Book per Share compare to NXST?
PT Intermedia Capital Tbk's Cyclically Adjusted Book per Share of Rp65.70 can be compared against companies in the Media - Diversified industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Book per Share for a Media - Diversified company?
A good Cyclically Adjusted Book per Share depends on the Media - Diversified industry context. However, Cyclically Adjusted Book per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Book per Share mean?
A high Cyclically Adjusted Book per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted book value per share represents the company's inflation-adjusted book value per share over a 10-year period. View historical data on PT Intermedia Capital Tbk and its competitors. PT Intermedia Capital Tbk's current Cyclically Adjusted Book per Share is Rp65.70. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Intermedia Capital Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Intermedia Capital Tbk (ISX:MDIA) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp25.28, compared to a current price of Rp70.00 — trading 176.9% above its estimated fair value. The current Cyclically Adjusted Book per Share is Rp65.70. PT Intermedia Capital Tbk's overall GF Score™ is 46/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Book per Share calculated?
Cyclically Adjusted Book per Share is calculated from a company's financial statements. For PT Intermedia Capital Tbk (ISX:MDIA), the current Cyclically Adjusted Book per Share is Rp65.70 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is PT Intermedia Capital Tbk (ISX:MDIA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Intermedia Capital Tbk stock appears to be overvalued. The current stock price of Rp70.00 is trading 176.9% above its estimated GF Value™ of Rp25.28. GuruFocus considers PT Intermedia Capital Tbk to be Significantly Overvalued.

Key valuation signals for ISX:MDIA:

  • Cyclically Adjusted Book per Share: Rp65.70
  • GF Value™: Rp25.28 vs. price of Rp70.00 (176.9% above fair value)
  • GF Score™: 46/100 with 4 warning signs

No single metric tells the full story. See the ISX:MDIA stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PT Intermedia Capital Tbk Business Description

Address Jalan H.R. Rasuna Said, The Convergence Indonesia, 27th Floor, Kawasan Rasuna Epicentrum, Karet Kuningan, Setiabudi, Jakarta, IDN, 12940
PT Intermedia Capital Tbk is an Indonesian company which is providing broadcast content focusing on family, children, and entertainment through its subsidiaries who manage the free-to-air television channel which is operated under the name ANTV. Its broadcast content includes reality shows, variety shows, comedies, animations, and movies. The company operates its business in two segments namely advertisement and non-advertisement services. The majority of revenue is derived from the advertisement segment.
46GF Score

Get the complete analysis for ISX:MDIA

Cyclically Adjusted Book per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp70.00
Price
Rp25.28
GF Value