PT Intermedia Capital Tbk (ISX:MDIA) EBITDA: Rp7,385 Mil (TTM As of Dec. 2025)


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

What is PT Intermedia Capital Tbk EBITDA?

PT Intermedia Capital Tbk ISX:MDIA -6.15% 46 EBITDA is Rp7,385 Mil as of Dec. 2025. GuruFocus rates ISX:MDIA with a GF Score™ of 46/100 and a GF Value™ of Rp24.15 (Significantly Overvalued). The stock has 4 warning signs investors should review.

PT Intermedia Capital Tbk's EBITDA for the three months ended in Dec. 2025 was Rp-13,434 Mil. Its EBITDA for the trailing twelve months (TTM) ended in Dec. 2025 was Rp7,385 Mil.

During the past 3 years, the average EBITDA Growth Rate was -76.10% 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 EBITDA Growth Rate using EBITDA data.

During the past 13 years, the highest 3-Year average EBITDA Growth Rate of PT Intermedia Capital Tbk was 62.90% per year. The lowest was -76.10% per year. And the median was 0.05% per year.

PT Intermedia Capital Tbk's EBITDA per Share for the three months ended in Dec. 2025 was Rp-0.34. Its EBITDA per share for the trailing twelve months (TTM) ended in Dec. 2025 was Rp0.19.

During the past 3 years, the average EBITDA per Share Growth Rate was -76.10% 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 EBITDA per share growth rate using EBITDA per Share data.

During the past 13 years, the highest 3-Year average EBITDA per Share Growth Rate of PT Intermedia Capital Tbk was 62.90% per year. The lowest was -76.10% per year. And the median was -0.10% per year.

PT Intermedia Capital Tbk  (ISX:MDIA) EBITDA Explanation

EBITDA is a cash flow measure that ignores changes in working capital. EBITDA minus Depreciation, and Amortization (DA) equals Operating Income. Operating Income is profit before interest and taxes. Of course, Interest and taxes need to be paid.

While depreciation and amortization expenses do not need to be paid in cash, assets - especially tangible assets - do need to be replaced over time. EBITDA is not a measure of profit in any sense. EBITDA is a measure of cash generation by a business where the uses of that cash may be more or less discretionary depending on the nature of the business.

The EBITDA of a TV station is largely discretionary. Owners may use much of the EBITDA generated by a TV station as they see fit. The EBITDA of a railroad is largely non-discretionary. Owners must use much of the EBITDA generated by a railroad to replace the physical assets of the railroad or the business will literally fall apart over time.

EBITDA can be thought of as the cash a business generates that is available to:

Add more inventory
Add more receivables
Replace property, plant, and equipment
Add more property, plant, and equipment
Pay interest
Pay taxes
And finally: pay owners

EBITDA is widely used in financial analysis because Depreciation and Amortization are not present day cash expenses.. Depreciation and amortization are the spreading out of the costs of assets over the time in which those assets provide benefits. Today's depreciation and amortization expenses relate to assets bought in the past. The assets being expensed may or may not need to be replaced in the future. And the cost to replace the assets may be more or less than it was in the past. For this reason, the depreciation and amortization expenses a company records in the present year may have no relationship to the actual cash costs needed to maintain its assets in future years.

A company's depreciation expense depends on both its expectations about the assets it owns and its choice of accounting methods. Two companies owning identical assets may have different depreciation expenses because they have different expectations about the useful lives of those assets and because they make different accounting choices.

Analysts use EBITDA to remove this element of personal choice from a company's accounting statements. The use of EBITDA is an attempt to make the results of different companies more comparable and uniform.


Be Aware

Although depreciation is not a cash cost it is a real business cost because the company has to pay for the fixed assets when they purchase them. Both Warren Buffett and Charlie Munger hate the idea of EBITDA because in this calculation, depreciation is not counted as an expense.

EBITDA over Revenue is a good metric for comparing the operating efficiencies between companies because EBITDA is less vulnerable to companies' accounting choices. For this reason, EBITDA is used in ranking the Predictability of Companies. Also Price-to-EBITDA is sometimes used in valuations.


PT Intermedia Capital Tbk EBITDA Related Terms


PT Intermedia Capital Tbk EBITDA Historical Data

* Premium members only.

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

PT Intermedia Capital Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
EBITDA
Get a 7-Day Free Trial Premium Member Only Premium Member Only 524,678.80 540,371.40 -252,369.72 -933,015.99 7,384.90

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
EBITDA 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 -1,147,916.18 -49,211.87 58,005.27 12,025.41 -13,433.90

ISX:MDIA vs NXST: EBITDA Comparison

For the Broadcasting subindustry, PT Intermedia Capital Tbk's EV-to-EBITDA, along with its competitors' market caps and EV-to-EBITDA 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 EV-to-EBITDA vs Media - Diversified Industry

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

* The bar in red indicates where PT Intermedia Capital Tbk's EV-to-EBITDA falls into.


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

Earnings Before Interest, Taxes, Depreciation, and Amortization (EBITDA) is what the company earns before it expenses interest, taxes, depreciation and amortization.

PT Intermedia Capital Tbk's EBITDA for the fiscal year that ended in Dec. 2025 is calculated as

PT Intermedia Capital Tbk's EBITDA was directly provided by GuruFocus' data source Morningstar. For the fiscal year ended in Dec. 2025, PT Intermedia Capital Tbk's EBITDA was Rp7,385 Mil.

PT Intermedia Capital Tbk's EBITDA for the quarter that ended in Dec. 2025 is calculated as

PT Intermedia Capital Tbk's EBITDA was directly provided by GuruFocus' data source Morningstar. For the quarter ended in Dec. 2025, PT Intermedia Capital Tbk's EBITDA was Rp-13,434 Mil.

EBITDA for the trailing twelve months (TTM) ended in Dec. 2025 adds up the quarterly data reported by the company within the most recent 12 months, which was Rp7,385 Mil.

* 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.

Sometimes companies may have already deducted Depreciation and Amortization from Gross Profit. In this case Depreciation and Amortization needs to be added back when calculating EBITDA.

Frequently Asked Questions Learn more about EBITDA →
What does a EBITDA of Rp7,385 Mil mean?
PT Intermedia Capital Tbk (ISX:MDIA) has a EBITDA of Rp7,385 Mil as of Dec. 2025. Ebitda is the difference between operating revenue and operating expenses not including depreciation and amortization. View historical data on PT Intermedia Capital Tbk.
Is PT Intermedia Capital Tbk's EBITDA too high?
PT Intermedia Capital Tbk's current EBITDA is Rp7,385 Mil. 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 EBITDA compare to NXST?
PT Intermedia Capital Tbk's EBITDA of Rp7,385 Mil 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 EBITDA for a Media - Diversified company?
A good EBITDA depends on the Media - Diversified industry context. However, EBITDA 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 EBITDA mean?
A high EBITDA can signal that a stock is expensive relative to its fundamentals. Ebitda is the difference between operating revenue and operating expenses not including depreciation and amortization. View historical data on PT Intermedia Capital Tbk. PT Intermedia Capital Tbk's current EBITDA is Rp7,385 Mil. 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 EBITDA is Rp7,385 Mil. 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 EBITDA calculated?
EBITDA is calculated from a company's financial statements. For PT Intermedia Capital Tbk (ISX:MDIA), the current EBITDA is Rp7,385 Mil 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:

  • EBITDA: Rp7,385 Mil
  • GF Value™: Rp24.15 vs. price of Rp61.00 (152.6% 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

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

Rp61.00
Price
Rp24.15
GF Value