Bekasi Fajar Industrial Estate (BEST) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Bekasi Fajar Industrial Estate stock IDR 157, price IDR 97, upside +62.3%, quality 60 out of 100. Rating: strongly undervalued. Calculated from audited financials with 14 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 9, 2026.
How to read this chart
60‑month range 77.00 IDR – 191.00 IDR · fair‑value band 107.21 IDR – 202.63 IDR · the 97.00 IDR price screens below the 157.40 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Bekasi Fajar Industrial Estate in your weekly email
Every Wednesday you see whether Bekasi Fajar Industrial Estate is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
PT Bekasi Fajar Industrial Estate Tbk develops and operates industrial estates in Indonesia. It operates through Industrial Estate and Other segments.
Show moreShow less
The company provides industrial estate land; offers and maintains supporting infrastructure and facilities; and develops supporting facilities, such as coffee shops, restaurants, hotels, and others. It also engages in the development of hotels and facilities.
PT Bekasi Fajar Industrial Estate Tbk was founded in 1989 and is headquartered in Bekasi, Indonesia.
Stock analysis
Bekasi Fajar Industrial Estate (BEST) currently trades at 97.00 IDR, while our model-based Fair Value estimate is 157.40 IDR, implying the stock looks roughly 38% undervalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of 249.94 IDR per share, and 11 of the 14 models we run sit above the 97.00 IDR price.
Bear case: the Asset-Based group reads lowest at 91.23 IDR, and 3 of the 14 models stay below the price. Data coverage for this calculation is low.
Scenario range: 107.21 IDR (bear) to 202.63 IDR (bull), the price of 97.00 IDR sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 60/100 (solid quality), in the Real Estate sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Bekasi Fajar Industrial Estate reported revenue of 427B IDR in FY2025 versus 230B IDR in FY2021, a compound +16.8%/yr. Reported net income was 30.1B IDR in FY2025.
Key figures
Market cap 971B IDR (≈ $53.9M) Micro · P/E ratio 4.0 · P/S ratio 1.36 · EPS (TTM) 24.15 IDR · Net margin 32.7% · Return on equity 5.2% · Return on assets (EBIT) 2.5% (5-year average) · Operating margin 54.0%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 60 out of 100 (low confidence).
What moves the price
The share trades about 30% below its 52-week high and 14% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at 62%, BEST screens cheaper than that median.
Fair Value models
Bear107.21 IDRFair Value 157.40 IDRBull202.63 IDR
Price 97.00 IDR · Upside +62.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (20.71 IDR per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−6.7%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−7.7%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.0%
Start year 2020 (pandemic). Over 10 years: −4.2% a year
Revenue growth 16 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+4.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in IDR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−39.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−39.8%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−39.8% vs −21.4%, slowing
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.10% → 29%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 5.9%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+5.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about +2.6% a year for the price.
Compare Bekasi Fajar Industrial Estate with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Real Estate - Development · 489 stocks
Beats the industry median on 12/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Top 25%
Fair Value upside+62.3% · Above median
Profitability
Return on equity (12 months)5.2% · Above median
Return on assets0.5% · Below median
Net margin (12 months)32.7% · Top 25%
Operating margin (12 months)54.0% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)495.5% · Top 25%
Balance sheet
Debt / equity0.22× · Below median
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (12 months)4.0× · Cheapest 25%
P/B0.22× · Cheapest 25%
P/S (12 months)1.36× · Cheaper than median
Price / free cash flow (fiscal year)5.8× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Bekasi Fajar Industrial Estate (BEST) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 157.40 IDR versus a price of 97.00 IDR, about +62% upside (undervalued).
What is the fair value of BEST?
Our model-based fair value for Bekasi Fajar Industrial Estate is 157.40 IDR (as of Nov 9, 2026), built from audited fundamentals. The current price: 97.00 IDR.
What is the quality score of BEST?
Bekasi Fajar Industrial Estate has a Quality Score of 60/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Bekasi Fajar Industrial Estate (BEST)?
Our model-based price target is the fair value of 157.40 IDR (as of Nov 9, 2026) from 14 valuation models. Cautious scenario 107.21 IDR, optimistic scenario 202.63 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Bekasi Fajar Industrial Estate stock forecast for 2026?
Our models put fair value at 157.40 IDR, about +62% upside versus a price of 97.00 IDR (undervalued). Cautious scenario 107.21 IDR, optimistic scenario 202.63 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Bekasi Fajar Industrial Estate (BEST)?
Bekasi Fajar Industrial Estate reported trailing-twelve-month revenue of about 713B IDR (latest available figure, as of Nov 9, 2026).
What growth is priced into Bekasi Fajar Industrial Estate (BEST)?
For today's price to be fair in a discounted-cash-flow model, Bekasi Fajar Industrial Estate would have to grow free cash flow by +5.3 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +12.0 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of BEST use?
Our models discount Bekasi Fajar Industrial Estate at 13.5 %: a base by market capitalisation (micro), damped by beta 0.23, country premium for Indonesia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Bekasi Fajar Industrial Estate that is +5.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.5 %) and the same formula as our fair value.
How much growth has Bekasi Fajar Industrial Estate (BEST) delivered so far?
Over the past 5 years revenue at Bekasi Fajar Industrial Estate grew +12.0 % a year. The price currently implies free-cash-flow growth of +5.3 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Bekasi Fajar Industrial Estate (BEST) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Bekasi Fajar Industrial Estate (+5.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Bekasi Fajar Industrial Estate (BEST)?
The free-cash-flow yield on the price is 17.76 %: that much free cash flow Bekasi Fajar Industrial Estate produces per unit of market value. When it exceeds the discount rate of our models (13.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Bekasi Fajar Industrial Estate (BEST)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Bekasi Fajar Industrial Estate it is 157.40 IDR per share (as of Nov 9, 2026), against a price of 97.00 IDR. It is the blended result of 14 valuation models in 5 families (DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Bekasi Fajar Industrial Estate stock overvalued or undervalued in 2026?
As of Nov 9, 2026, BEST trades below its calculated fair value: price 97.00 IDR, fair value 157.40 IDR, a gap of about +62% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of BEST?
No. The price is what the market pays today (97.00 IDR); the fair value is what the company's own numbers justify (157.40 IDR). For Bekasi Fajar Industrial Estate the two are 60.40 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Bekasi Fajar Industrial Estate worth?
The market values Bekasi Fajar Industrial Estate at about 971B IDR (market capitalisation, as of Nov 9, 2026). Per share that is 97.00 IDR; our models calculate a fair value of 157.40 IDR per share.
What do the bullish and bearish scenarios say about BEST?
Our models span a range for Bekasi Fajar Industrial Estate: cautious scenario 107.21 IDR, base 157.40 IDR, optimistic 202.63 IDR per share (as of Nov 9, 2026, price 97.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BEST?
Bekasi Fajar Industrial Estate trades at a price-to-earnings ratio of 4.0 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 157.40 IDR is built from several models across several years. Median P/E at fiscal year-end, 8 fiscal years (2016 to 2025), reported earnings: 12.0. Other multiples: P/B 0.2, P/S 1.4, EV/EBITDA 4.6.
How solid is the balance sheet of Bekasi Fajar Industrial Estate (BEST)?
Balance-sheet figures for Bekasi Fajar Industrial Estate (as of Nov 9, 2026): return on equity 5.2%, debt of 0.22 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is BEST from its 52-week high?
Bekasi Fajar Industrial Estate trades at 97.00 IDR, about 30% below its 52-week high of 139.00 IDR and 14% above the low of 85.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 157.40 IDR is for.
Which stocks are comparable to Bekasi Fajar Industrial Estate?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, CK Asset Holdings, DLF Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Bekasi Fajar Industrial Estate stock attractive at the current price?
The data as of Nov 9, 2026: price 97.00 IDR, calculated fair value 157.40 IDR (+62%), Quality Score 60/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of BEST calculated?
We run Bekasi Fajar Industrial Estate through 14 models from 5 families: DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 157.40 IDR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. Bekasi Fajar Industrial Estate currently trades 38% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Bekasi Fajar Industrial Estate (BEST)?
The closing price on Nov 6, 2026 was 97.00 IDR. Our model-based fair value is 157.40 IDR, about +62% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Bekasi Fajar Industrial Estate right now?
The price is below even our cautious bear case (107.21 IDR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (107.21 IDR to 202.63 IDR) leaves room in how you read the outcome.
Where does the earnings growth of Bekasi Fajar Industrial Estate (BEST) come from?
Earnings per share at Bekasi Fajar Industrial Estate grew −19.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share −5.2 %, EBIT margin −3.8 %, tax rate −0.3 %, residual (interest, one-offs) −11.7 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Bekasi Fajar Industrial Estate
How large is the market capitalisation of Bekasi Fajar Industrial Estate (BEST)?
The market capitalisation of Bekasi Fajar Industrial Estate is 971B IDR (≈ $53.9M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Bekasi Fajar Industrial Estate (BEST)?
The price-to-sales ratio of Bekasi Fajar Industrial Estate is 1.36 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Bekasi Fajar Industrial Estate (BEST)?
Earnings per share at Bekasi Fajar Industrial Estate are 24.15 IDR (price ÷ EPS = P/E 4.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Bekasi Fajar Industrial Estate (BEST)?
The net margin of Bekasi Fajar Industrial Estate is 32.7% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Bekasi Fajar Industrial Estate (BEST)?
The return on equity (ROE) of Bekasi Fajar Industrial Estate is 5.2% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Bekasi Fajar Industrial Estate (BEST)?
On an EBIT basis the return on assets of Bekasi Fajar Industrial Estate is 2.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Bekasi Fajar Industrial Estate (BEST)?
The operating margin of Bekasi Fajar Industrial Estate is 54.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Bekasi Fajar Industrial Estate (BEST)?
Revenue at Bekasi Fajar Industrial Estate is growing +496% versus a year earlier (3y avg −7.7%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Bekasi Fajar Industrial Estate (BEST)?
Earnings per share at Bekasi Fajar Industrial Estate are growing +83.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Bekasi Fajar Industrial Estate (BEST) carry?
The net debt of Bekasi Fajar Industrial Estate is 813B IDR (fiscal year 2025, ≈ 4.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Bekasi Fajar Industrial Estate in the live analysis
One click puts Bekasi Fajar Industrial Estate on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026