Duta Pertiwi Tbk (DUTI) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Duta Pertiwi Tbk stock IDR 3,942, price IDR 4,740, that is 16.8% below the price, quality 52 out of 100. Rating: overvalued. Calculated from audited financials with 9 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 3, 2026.
How to read this chart
60‑month range 2,460 IDR – 4,840 IDR · fair‑value band 3,654 IDR – 4,218 IDR · the 4,740 IDR price screens above the 3,942 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Duta Pertiwi Tbk in your weekly email
Every Wednesday you see whether Duta Pertiwi Tbk 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 Duta Pertiwi Tbk engages in the real estate business in Indonesia. It operates through Real Estate, Property, and Hotel segments.
Show moreShow less
The company develops real estate properties, including international trade centers, commercial, residential, retail and hospitality, township, and industrial properties. It also engages in the hotel, warehouse, shopping center, apartment, office space, and recreational area businesses.
The company was founded in 1972 and is headquartered in Jakarta, Indonesia. PT Duta Pertiwi Tbk is a subsidiary of PT Bumi Serpong Damai Tbk.
Stock analysis
Duta Pertiwi Tbk (DUTI) currently trades at 4,740 IDR, while our model-based Fair Value estimate is 3,942 IDR, 17% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 4,872 IDR per share, and 3 of the 9 models we run sit above the 4,740 IDR price.
Bear case: the Asset-Based group reads lowest at 1,354 IDR, and 6 of the 9 models stay below the price. Data coverage for this calculation is low.
Scenario range: 3,654 IDR (bear) to 4,218 IDR (bull), the price of 4,740 IDR sits above 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 52/100 (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.
Duta Pertiwi Tbk reported revenue of 2.7T IDR in FY2025 versus 2.2T IDR in FY2021, a compound +5.6%/yr. Reported net income was 422B IDR in FY2025, compounding −10.6%/yr from FY2021.
Key figures
Market cap 8.8T IDR (≈ $487M) Small · P/E ratio 13.9 · P/S ratio 4.37 · EPS (TTM) 340.82 IDR · Dividend yield 10.1% · Net margin 21.3% · Return on equity 6.3% · Return on assets (EBIT) 6.3% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 59 out of 100 (low confidence).
What moves the price
The share trades about 2% below its 52-week high and 38% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at −17%, DUTI screens richer than that median.
Fair Value models
Bear3,654 IDRFair Value 3,942 IDRBull4,218 IDR
Price 4,740 IDR · Downside -16.8%
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.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
−38.7%
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.
−3.5%
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.
+9.5%
Start year 2020 (pandemic). Over 10 years: +4.9% a year
Revenue growth 25 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.
+5.9%
’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.
+1.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−8.6%
Dividend (yield on the price)10.1%
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.−8.6% vs −3.2%, 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.34% → 23%
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 8/12 measures
Overall it ranks above its industry peers.
Valuation
Quality Score52 · Above median
Fair Value upside−16.8% · Below median
Profitability
Return on equity (12 months)6.3% · Above median
Return on assets3.9% · Above median
Net margin (12 months)31.4% · Top 25%
Operating margin (12 months)39.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)44.4% · Top 25%
Dividend yield (12 months)10.1% · Top 25%
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
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 Duta Pertiwi Tbk (DUTI) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 3,942 IDR versus a price of 4,740 IDR, about 17% lower (overvalued).
What is the fair value of DUTI?
Our model-based fair value for Duta Pertiwi Tbk is 3,942 IDR (as of Nov 3, 2026), built from audited fundamentals. The current price: 4,740 IDR.
What is the quality score of DUTI?
Duta Pertiwi Tbk has a Quality Score of 52/100. 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 Duta Pertiwi Tbk (DUTI)?
Our model-based price target is the fair value of 3,942 IDR (as of Nov 3, 2026) from 9 valuation models. Cautious scenario 3,654 IDR, optimistic scenario 4,218 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Duta Pertiwi Tbk stock forecast for 2026?
Our models put fair value at 3,942 IDR, about 17% lower versus a price of 4,740 IDR (overvalued). Cautious scenario 3,654 IDR, optimistic scenario 4,218 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Duta Pertiwi Tbk (DUTI)?
Duta Pertiwi Tbk reported trailing-twelve-month revenue of about 3.0T IDR (latest available figure, as of Nov 3, 2026).
Does Duta Pertiwi Tbk pay a dividend?
Duta Pertiwi Tbk currently shows a dividend yield of 10.13% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Duta Pertiwi Tbk (DUTI) and when is the ex-dividend date?
Duta Pertiwi Tbk pays a dividend of 480.00 IDR per share a year, a dividend yield of 10.1%. The last ex-dividend date was Jun 26, 2026. The payout ratio is 141% of earnings. Our assessment: Pays more than it earns. The company pays out more in dividends than it earns, and free cash flow clearly does not cover the dividend either. It may need to be cut unless profits recover.
What is the intrinsic value of Duta Pertiwi Tbk (DUTI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Duta Pertiwi Tbk it is 3,942 IDR per share (as of Nov 3, 2026), against a price of 4,740 IDR. It is the blended result of 9 valuation models in 4 families (Dividend Discount, Multiples, Asset-Based, Economic Profit).
Is Duta Pertiwi Tbk stock overvalued or undervalued in 2026?
As of Nov 3, 2026, DUTI trades above its calculated fair value: price 4,740 IDR, fair value 3,942 IDR, a gap of about −17% (overvalued). 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 DUTI?
No. The price is what the market pays today (4,740 IDR); the fair value is what the company's own numbers justify (3,942 IDR). For Duta Pertiwi Tbk the two are 798.22 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Duta Pertiwi Tbk worth?
The market values Duta Pertiwi Tbk at about 8.8T IDR (market capitalisation, as of Nov 3, 2026). Per share that is 4,740 IDR; our models calculate a fair value of 3,942 IDR per share.
What do the bullish and bearish scenarios say about DUTI?
Our models span a range for Duta Pertiwi Tbk: cautious scenario 3,654 IDR, base 3,942 IDR, optimistic 4,218 IDR per share (as of Nov 3, 2026, price 4,740 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DUTI?
Duta Pertiwi Tbk trades at a price-to-earnings ratio of 13.9 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 3,942 IDR is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 9.9. Other multiples: P/B 0.8, P/S 4.4, EV/EBITDA 7.9.
How solid is the balance sheet of Duta Pertiwi Tbk (DUTI)?
Balance-sheet figures for Duta Pertiwi Tbk (as of Nov 3, 2026): return on equity 6.3%. They feed the Quality Score of 52/100, which measures business quality independently of the share price.
How far is DUTI from its 52-week high?
Duta Pertiwi Tbk trades at 4,740 IDR, about 2% below its 52-week high of 4,840 IDR and 38% above the low of 3,440 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 3,942 IDR is for.
Which stocks are comparable to Duta Pertiwi Tbk?
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 Duta Pertiwi Tbk stock attractive at the current price?
The data as of Nov 3, 2026: price 4,740 IDR, calculated fair value 3,942 IDR (−17%), Quality Score 52/100, from 9 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 DUTI calculated?
We run Duta Pertiwi Tbk through 9 models from 4 families: Dividend Discount, Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 3,942 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. Duta Pertiwi Tbk itself currently trades above fair value. 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 Duta Pertiwi Tbk (DUTI)?
The closing price on Nov 6, 2026 was 4,740 IDR. Our model-based fair value is 3,942 IDR, about 17% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Duta Pertiwi Tbk right now?
The price sits above even our optimistic bull case (4,218 IDR). The favourable scenario is already priced in. Solid but not exceptional quality (52/100) and above fair value, neither a clear bargain nor a standout compounder. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Duta Pertiwi Tbk (DUTI) come from?
Earnings per share at Duta Pertiwi Tbk grew +2.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share +8.6 %, EBIT margin −2.7 %, tax rate +0.6 %, residual (interest, one-offs) −3.3 %. 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 Duta Pertiwi Tbk
How large is the market capitalisation of Duta Pertiwi Tbk (DUTI)?
The market capitalisation of Duta Pertiwi Tbk is 8.8T IDR (≈ $487M). 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 Duta Pertiwi Tbk (DUTI)?
The price-to-sales ratio of Duta Pertiwi Tbk is 4.37 (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 Duta Pertiwi Tbk (DUTI)?
Earnings per share at Duta Pertiwi Tbk are 340.82 IDR (price ÷ EPS = P/E 13.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Duta Pertiwi Tbk (DUTI)?
The dividend yield of Duta Pertiwi Tbk is 10.1% (payout 141%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Duta Pertiwi Tbk (DUTI)?
The net margin of Duta Pertiwi Tbk is 21.3% (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 Duta Pertiwi Tbk (DUTI)?
The return on equity (ROE) of Duta Pertiwi Tbk is 6.3% (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 Duta Pertiwi Tbk (DUTI)?
On an EBIT basis the return on assets of Duta Pertiwi Tbk is 6.3% (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 Duta Pertiwi Tbk (DUTI)?
The operating margin of Duta Pertiwi Tbk is 39.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Duta Pertiwi Tbk (DUTI)?
Revenue at Duta Pertiwi Tbk is growing +44.4% versus a year earlier (3y avg −3.5%). 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 Duta Pertiwi Tbk (DUTI)?
Earnings per share at Duta Pertiwi Tbk are growing +468% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Duta Pertiwi Tbk (DUTI) generate?
The free cash flow of Duta Pertiwi Tbk is −54.5B IDR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Duta Pertiwi Tbk (DUTI) hold?
Duta Pertiwi Tbk holds more cash than debt, 3.5T IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Duta Pertiwi Tbk in the live analysis
One click puts Duta Pertiwi Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 3, 2026