PT Intermedia Capital Tbk (ISX:MDIA) E10: Rp-4.13 (As of Dec. 2025)


ISX:MDIA PT Intermedia Capital Tbk ISX:MDIA
45 GF Score
Price Rp61.00
GF Value Rp24.15
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Intermedia Capital Tbk E10?

PT Intermedia Capital Tbk ISX:MDIA -6.15% 45 E10 is Rp-4.13 as of Dec. 2025. GuruFocus rates ISX:MDIA with a GF Score™ of 45/100 and a GF Value™ of Rp24.15 (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 P/E calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years.

PT Intermedia Capital Tbk's adjusted earnings per share data for the three months ended in Dec. 2025 was Rp-0.930. Add all the adjusted EPS for the past 10 years together and divide 10 will get our e10, which is Rp-4.13 for the trailing ten years ended in Dec. 2025.

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 E10 growth rate using E10 data.

As of today (2026-06-29), PT Intermedia Capital Tbk's current stock price is Rp61.00. PT Intermedia Capital Tbk's E10 for the quarter that ended in Dec. 2025 was Rp-4.13. PT Intermedia Capital Tbk's Shiller PE Ratio of today is .

During the past 13 years, the highest Shiller PE Ratio of PT Intermedia Capital Tbk was 115.79. The lowest was 14.41. And the median was 16.84.


PT Intermedia Capital Tbk  (ISX:MDIA) E10 Explanation

If a company grows much fast than inflation, E10 may underestimate the company's earnings power. Shiller PE Ratio can seem to be too high even the actual P/E is low.

For the Shiller P/E, the earnings of the past 10 years are inflation-adjusted and averaged. The result is used for P/E calculation. Since it looks at the average over the last 10 years, the Shiller P/E is also called PE10.

The Shiller P/E was first used by professor Robert Shiller to measure the valuation of the overall market. The same calculation is applied here to individual companies.

During the past 13 years, the highest Shiller P/E Ratio of PT Intermedia Capital Tbk was 115.79. The lowest was 14.41. And the median was 16.84.


Be Aware

Shiller PE Ratio works better for cyclical companies. It gives you a better idea on the company's real earnings power.


PT Intermedia Capital Tbk E10 Related Terms


PT Intermedia Capital Tbk E10 Historical Data

* Premium members only.

The historical data trend for PT Intermedia Capital Tbk's E10 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 E10 Chart

PT Intermedia Capital Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
E10
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.60 -3.03 -4.13

PT Intermedia Capital Tbk Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
E10 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 -3.03 -3.50 -3.58 -3.84 -4.13

ISX:MDIA vs NXST: E10 Comparison

For the Broadcasting subindustry, PT Intermedia Capital Tbk's Shiller PE Ratio, along with its competitors' market caps and Shiller PE 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 Shiller PE Ratio vs Media - Diversified Industry

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

* The bar in red indicates where PT Intermedia Capital Tbk's Shiller PE Ratio falls into.


ISX:MDIA
45GF Score
PT Intermedia Capital Tbk ISX:MDIA
E10 is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Intermedia Capital Tbk E10 Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller P/E calculation. When we calculate the today's Shiller P/E ratio of a stock, we use today's price divided by E10.

What is E10? How do we calculate E10?

E10 is the average of the inflation adjusted earnings of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the E10 of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the earnings from 2001 through 2010.

We adjusted the earnings of 2001 earnings data with the total inflation from 2001 through 2010 to the equivalent earnings in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart earned $1 a share in 2001, then the 2001's equivalent earnings in 2010 is $1.4 a share. If Wal-Mart earns $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 earnings in 2010 is $1.35. So on and so forth, you get the equivalent earnings of past 10 years. Then you add them together and divided the sum by 10 to get E10.

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 earnings per share data for the three months ended in Dec. 2025 was:

Adj_EPS= Earnings per Share (Diluted) /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=-0.93/135.2711*135.2711
=-0.930

Current CPI (Dec. 2025) = 135.2711.

PT Intermedia Capital Tbk Quarterly Data

per share eps CPI Adj_EPS
201603 2.331 102.764 3.068
201606 3.545 103.212 4.646
201609 1.609 104.142 2.090
201612 8.977 105.222 11.541
201703 3.718 106.476 4.723
201706 3.336 107.722 4.189
201709 29.620 108.020 37.092
201712 4.016 109.017 4.983
201803 0.254 110.097 0.312
201806 3.226 111.085 3.928
201809 -52.840 111.135 -64.316
201812 -8.451 112.430 -10.168
201903 0.500 112.829 0.599
201906 0.270 114.730 0.318
201909 1.160 114.905 1.366
201912 -0.280 115.486 -0.328
202003 -7.990 116.252 -9.297
202006 7.530 116.630 8.734
202009 -3.200 116.397 -3.719
202012 6.230 117.318 7.183
202103 -1.160 117.840 -1.332
202106 1.640 118.184 1.877
202109 0.550 118.262 0.629
202112 1.050 119.516 1.188
202203 1.250 120.948 1.398
202206 0.650 123.322 0.713
202209 0.390 125.298 0.421
202212 -1.480 126.098 -1.588
202303 2.590 126.953 2.760
202306 -1.510 127.663 -1.600
202309 -2.650 128.151 -2.797
202312 -22.900 129.395 -23.940
202403 -1.810 130.607 -1.875
202406 -4.190 130.792 -4.334
202409 8.570 130.361 8.893
202412 -26.610 131.432 -27.387
202503 -1.490 131.948 -1.528
202506 1.200 133.241 1.218
202509 0.010 133.819 0.010
202512 -0.930 135.271 -0.930

Add all the adjusted EPS together and divide 10 will get our e10.

Frequently Asked Questions Learn more about E10 →
What does a E10 of Rp-4.13 mean?
PT Intermedia Capital Tbk (ISX:MDIA) has a E10 of Rp-4.13 as of Dec. 2025. E10 represents the company's inflation-adjusted earnings per share over a 10-year period. View historical data on PT Intermedia Capital Tbk and its competitors.
Is PT Intermedia Capital Tbk's E10 too high?
PT Intermedia Capital Tbk's current E10 is Rp-4.13. Overall, PT Intermedia Capital Tbk has a GF Score™ of 45/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Intermedia Capital Tbk's E10 compare to NXST?
PT Intermedia Capital Tbk's E10 of Rp-4.13 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 E10 for a Media - Diversified company?
A good E10 depends on the Media - Diversified industry context. However, E10 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 E10 mean?
A high E10 can signal that a stock is expensive relative to its fundamentals. E10 represents the company's inflation-adjusted earnings per share over a 10-year period. View historical data on PT Intermedia Capital Tbk and its competitors. PT Intermedia Capital Tbk's current E10 is Rp-4.13. 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 Rp24.15, compared to a current price of Rp61.00 — trading 152.6% above its estimated fair value. The current E10 is Rp-4.13. PT Intermedia Capital Tbk's overall GF Score™ is 45/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is E10 calculated?
E10 is calculated from a company's financial statements. For PT Intermedia Capital Tbk (ISX:MDIA), the current E10 is Rp-4.13 as of Dec. 2025. 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 Rp61.00 is trading 152.6% above its estimated GF Value™ of Rp24.15. GuruFocus considers PT Intermedia Capital Tbk to be Significantly Overvalued.

Key valuation signals for ISX:MDIA:

  • E10: Rp-4.13
  • GF Value™: Rp24.15 vs. price of Rp61.00 (152.6% above fair value)
  • GF Score™: 45/100 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.
45GF Score

Get the complete analysis for ISX:MDIA

E10 is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp61.00
Price
Rp24.15
GF Value