PT MDTV Media Technologies Tbk (ISX:NETV) Intrinsic Value: Projected FCF: Rp0.00 (As of Jul. 17, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISX:NETV PT MDTV Media Technologies Tbk ISX:NETV
37 GF Score
Price Rp50.00
GF Value Rp16.30
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is PT MDTV Media Technologies Tbk Intrinsic Value: Projected FCF?

PT MDTV Media Technologies Tbk ISX:NETV 37 Intrinsic Value: Projected FCF is Rp0.00 as of Jul. 17, 2026. GuruFocus rates ISX:NETV with a GF Score™ of 37/100 and a GF Value™ of Rp16.30 (Significantly Overvalued). The stock has 5 warning signs investors should review. Among 619 Media - Diversified companies, PT MDTV Media Technologies Tbk ranks worse than 161550.73% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-07-17), PT MDTV Media Technologies Tbk's Intrinsic Value: Projected FCF is Rp0.00. The stock price of PT MDTV Media Technologies Tbk is Rp50.00. Therefore, PT MDTV Media Technologies Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for PT MDTV Media Technologies Tbk's Intrinsic Value: Projected FCF or its related term are showing as below:

ISX:NETV's Price-to-Projected-FCF is not ranked *
in the Media - Diversified industry.
Industry Median: 0.82
* Ranked among companies with meaningful Price-to-Projected-FCF only.

PT MDTV Media Technologies Tbk  (ISX:NETV) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

PT MDTV Media Technologies Tbk's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=50.00/
=

* 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 MDTV Media Technologies Tbk Intrinsic Value: Projected FCF Related Terms


PT MDTV Media Technologies Tbk Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for PT MDTV Media Technologies Tbk's Intrinsic Value: Projected FCF 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 MDTV Media Technologies Tbk Intrinsic Value: Projected FCF Chart

PT MDTV Media Technologies Tbk Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial 0.00 0.00 0.00 0.00 0.00

PT MDTV Media Technologies Tbk Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Intrinsic Value: Projected FCF 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 0.00 0.00 0.00 0.00 0.00

ISX:NETV vs NXST: Intrinsic Value: Projected FCF Comparison

For the Broadcasting subindustry, PT MDTV Media Technologies Tbk's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF 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 MDTV Media Technologies Tbk Price-to-Projected-FCF vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, PT MDTV Media Technologies Tbk's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where PT MDTV Media Technologies Tbk's Price-to-Projected-FCF falls into.


ISX:NETV
37GF Score
PT MDTV Media Technologies Tbk ISX:NETV
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT MDTV Media Technologies Tbk Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


What does a Intrinsic Value: Projected FCF of Rp0.00 mean?
PT MDTV Media Technologies Tbk (ISX:NETV) has a Intrinsic Value: Projected FCF of Rp0.00 as of Jul. 17, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on PT MDTV Media Technologies Tbk and its competitors. According to the industry distribution chart, PT MDTV Media Technologies Tbk ranks #999999 out of 619 companies in the Media - Diversified industry.
Is PT MDTV Media Technologies Tbk's Intrinsic Value: Projected FCF too high?
PT MDTV Media Technologies Tbk's current Intrinsic Value: Projected FCF is Rp0.00. Based on the distribution chart, PT MDTV Media Technologies Tbk ranks #999999 out of 619 companies in the Media - Diversified industry, which is in the bottom quartile relative to peers. Overall, PT MDTV Media Technologies Tbk has a GF Score™ of 37/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT MDTV Media Technologies Tbk's Intrinsic Value: Projected FCF compare to NXST?
According to the Media - Diversified industry distribution chart, PT MDTV Media Technologies Tbk ranks #999999 out of 619 companies for Intrinsic Value: Projected FCF. This places PT MDTV Media Technologies Tbk in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 0.82. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Media - Diversified company?
The median Intrinsic Value: Projected FCF among Media - Diversified companies is 0.82, based on 619 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF 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 Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on PT MDTV Media Technologies Tbk and its competitors. For the Media - Diversified industry, the median Intrinsic Value: Projected FCF is 0.82 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT MDTV Media Technologies Tbk's current Intrinsic Value: Projected FCF is Rp0.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT MDTV Media Technologies Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT MDTV Media Technologies Tbk (ISX:NETV) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp16.30, compared to a current price of Rp50.00 — trading 206.7% above its estimated fair value. The current Intrinsic Value: Projected FCF is Rp0.00. PT MDTV Media Technologies Tbk's overall GF Score™ is 37/100 with 5 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For PT MDTV Media Technologies Tbk (ISX:NETV), the current Intrinsic Value: Projected FCF is Rp0.00 as of Jul. 17, 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 MDTV Media Technologies Tbk (ISX:NETV) Overvalued in 2026?

Based on GuruFocus' analysis, PT MDTV Media Technologies Tbk stock appears to be overvalued. The current stock price of Rp50.00 is trading 206.7% above its estimated GF Value™ of Rp16.30. GuruFocus considers PT MDTV Media Technologies Tbk to be Significantly Overvalued.

Key valuation signals for ISX:NETV:

  • Intrinsic Value: Projected FCF: Rp0.00
  • GF Value™: Rp16.30 vs. price of Rp50.00 (206.7% above fair value)
  • GF Score™: 37/100 with 5 warning signs

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


PT MDTV Media Technologies Tbk Business Description

Address Jl. Setiabudi Selatan No. 7, MD Place Tower I Lt. 2, Setiabudi, Jakarta, IDN, 12910
PT MDTV Media Technologies Tbk, formerly PT Net Visi Media Tbk, is a holding company. Along with its subsidiaries, it carries out business activities in the media industry. It is engaged in Artist Management, Television Broadcasting, Content Production, and Digital Media. The company has only one main business segment, namely Media.
37GF Score

Get the complete analysis for ISX:NETV

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

Rp50.00
Price
Rp16.30
GF Value