Perdana Gapura Prima Tbk (GPRA) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Perdana Gapura Prima Tbk stock IDR 228, price IDR 90, upside +152.8%, quality 54 out of 100. Rating: strongly undervalued. Calculated from audited financials with 16 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 51.77 IDR – 172.17 IDR · fair‑value band 142.21 IDR – 344.82 IDR · the 90.00 IDR price screens below the 227.50 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow Perdana Gapura Prima Tbk in your weekly email
Every Wednesday you see whether Perdana Gapura Prima 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 Perdana Gapuraprima Tbk engages in the development of real estate properties in Indonesia. The company operates through Residence and Kavling; and Apartment, Office, and Shopping Center segments. It develops shopping centers, offices, apartments, hotels, condotels, houses, and mixed used projects.
Show moreShow less
The company also engages in leasing of commercial properties; and contracting, executing, planning, and supervising construction of houses and buildings, as well as real estate development activities; and buying and selling of buildings and land rights.
PT Perdana Gapuraprima Tbk was founded in 1987 and is based in Jakarta, Indonesia.
Stock analysis
Perdana Gapura Prima Tbk (GPRA) currently trades at 90.00 IDR, while our model-based Fair Value estimate is 227.50 IDR, implying the stock looks roughly 60% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 325.35 IDR per share, and 14 of the 16 models we run sit above the 90.00 IDR price.
Bear case: the Dividend Discount group reads lowest at 52.63 IDR, and 2 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 142.21 IDR (bear) to 344.82 IDR (bull), the price of 90.00 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 54/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Perdana Gapura Prima Tbk reported revenue of 454B IDR in FY2025 versus 447B IDR in FY2021, a compound +0.4%/yr. Reported net income was 81.8B IDR in FY2025, compounding +12.1%/yr from FY2021.
Key figures
Market cap 385B IDR (≈ $21.4M) Micro · P/E ratio 5.7 · P/S ratio 0.89 · EPS (TTM) 15.73 IDR · Dividend yield 5.5% · Net margin 15.6% · Return on equity 4.7% · Return on assets (EBIT) 6.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 57 out of 100 (low confidence).
What moves the price
The share trades about 37% below its 52-week high and 2% 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 153%, GPRA screens cheaper than that median.
Fair Value models
Bear142.21 IDRFair Value 227.50 IDRBull344.82 IDR
Price 90.00 IDR · Upside +152.8%
Capped: our models arrive at a very high value here. We deliberately show a more cautious Fair Value.
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 (13.49 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.64/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−12.1%
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.
+7.0%
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.
+7.0%
Start year 2020 (pandemic). Over 10 years: +0.9% a year
Revenue growth 19 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.
+3.4%
’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.
+16.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+10.8%
Dividend (yield on the price)5.5%
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.10.8% vs −0.9%, picking up
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.22% → 25%
Pace: the 5-year rate starts in 2020 (pandemic)
⚠ Revenue per share shrinking 1.2%/yr over ~10Y (margins intact) ⓘ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
Price in line with expectations
The price assumes about as much growth as 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).
+4.9%
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 +2.2% a year for the price.
Compare Perdana Gapura Prima Tbk 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 13/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside+152.8% · Top 25%
Profitability
Return on equity (12 months)4.7% · Above median
Return on assets4.1% · Above median
Net margin (12 months)15.6% · Above median
Operating margin (12 months)27.4% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)32.3% · Top 25%
Dividend yield (12 months)5.5% · Above median
Balance sheet
Debt / equity0.16× · Below median
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (12 months)5.7× · Cheapest 25%
P/B0.28× · Cheapest 25%
P/S (12 months)0.89× · Cheaper than median
Price / free cash flow (fiscal year)9.6× · Pricier 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.
Cite: Fair Value Calculator (2026). "Perdana Gapura Prima Tbk Fair Value". https://www.fairvalue-calculator.com/stock/GPRA
Frequently asked questions
Is Perdana Gapura Prima Tbk (GPRA) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 227.50 IDR versus a price of 90.00 IDR, about +153% upside (undervalued).
What is the fair value of GPRA?
Our model-based fair value for Perdana Gapura Prima Tbk is 227.50 IDR (as of Nov 3, 2026), built from audited fundamentals. The current price: 90.00 IDR.
What is the quality score of GPRA?
Perdana Gapura Prima Tbk has a Quality Score of 54/100. 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 Perdana Gapura Prima Tbk (GPRA)?
Our model-based price target is the fair value of 227.50 IDR (as of Nov 3, 2026) from 16 valuation models. Cautious scenario 142.21 IDR, optimistic scenario 344.82 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Perdana Gapura Prima Tbk stock forecast for 2026?
Our models put fair value at 227.50 IDR, about +153% upside versus a price of 90.00 IDR (undervalued). Cautious scenario 142.21 IDR, optimistic scenario 344.82 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Perdana Gapura Prima Tbk (GPRA)?
Perdana Gapura Prima Tbk reported trailing-twelve-month revenue of about 432B IDR (latest available figure, as of Nov 3, 2026).
Does Perdana Gapura Prima Tbk pay a dividend?
Perdana Gapura Prima Tbk currently shows a dividend yield of 5.49% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of Perdana Gapura Prima Tbk (GPRA)?
Perdana Gapura Prima Tbk has a dividend yield of 5.5%.
What growth is priced into Perdana Gapura Prima Tbk (GPRA)?
For today's price to be fair in a discounted-cash-flow model, Perdana Gapura Prima Tbk would have to grow free cash flow by +4.9 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +7.0 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of GPRA use?
Our models discount Perdana Gapura Prima Tbk at 10.5 %: a base by market capitalisation (nano), damped by beta 0.27, 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 Perdana Gapura Prima Tbk that is +4.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has Perdana Gapura Prima Tbk (GPRA) delivered so far?
Over the past 5 years revenue at Perdana Gapura Prima Tbk grew +7.0 % a year. The price currently implies free-cash-flow growth of +4.9 % 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 Perdana Gapura Prima Tbk (GPRA) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Perdana Gapura Prima Tbk (+4.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Perdana Gapura Prima Tbk (GPRA)?
The free-cash-flow yield on the price is 10.47 %: that much free cash flow Perdana Gapura Prima Tbk produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Perdana Gapura Prima Tbk (GPRA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Perdana Gapura Prima Tbk it is 227.50 IDR per share (as of Nov 3, 2026), against a price of 90.00 IDR. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Perdana Gapura Prima Tbk stock overvalued or undervalued in 2026?
As of Nov 3, 2026, GPRA trades below its calculated fair value: price 90.00 IDR, fair value 227.50 IDR, a gap of about +153% (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 GPRA?
No. The price is what the market pays today (90.00 IDR); the fair value is what the company's own numbers justify (227.50 IDR). For Perdana Gapura Prima Tbk the two are 137.50 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Perdana Gapura Prima Tbk worth?
The market values Perdana Gapura Prima Tbk at about 385B IDR (market capitalisation, as of Nov 3, 2026). Per share that is 90.00 IDR; our models calculate a fair value of 227.50 IDR per share.
What do the bullish and bearish scenarios say about GPRA?
Our models span a range for Perdana Gapura Prima Tbk: cautious scenario 142.21 IDR, base 227.50 IDR, optimistic 344.82 IDR per share (as of Nov 3, 2026, price 90.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of GPRA?
Perdana Gapura Prima Tbk trades at a price-to-earnings ratio of 5.7 (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 227.50 IDR is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, FY2025 ex one-offs: 7.4. Other multiples: P/B 0.3, P/S 0.9, EV/EBITDA 4.1.
How solid is the balance sheet of Perdana Gapura Prima Tbk (GPRA)?
Balance-sheet figures for Perdana Gapura Prima Tbk (as of Nov 3, 2026): return on equity 4.7%, debt of 0.16 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is GPRA from its 52-week high?
Perdana Gapura Prima Tbk trades at 90.00 IDR, about 37% below its 52-week high of 143.58 IDR and 2% above the low of 88.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 227.50 IDR is for.
Which stocks are comparable to Perdana Gapura Prima 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 Perdana Gapura Prima Tbk stock attractive at the current price?
The data as of Nov 3, 2026: price 90.00 IDR, calculated fair value 227.50 IDR (+153%), Quality Score 54/100, from 16 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 GPRA calculated?
We run Perdana Gapura Prima Tbk through 16 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 227.50 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. Perdana Gapura Prima Tbk currently trades 60% 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 Perdana Gapura Prima Tbk (GPRA)?
The closing price on Nov 6, 2026 was 90.00 IDR. Our model-based fair value is 227.50 IDR, about +153% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Perdana Gapura Prima Tbk right now?
The price is below even our cautious bear case (142.21 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 (54/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (142.21 IDR to 344.82 IDR) leaves room in how you read the outcome.
Where does the earnings growth of Perdana Gapura Prima Tbk (GPRA) come from?
Earnings per share at Perdana Gapura Prima Tbk grew +3.2 % a year from 2014 to 2025. Broken into its drivers: revenue per share +0.2 %, EBIT margin +3.9 %, tax rate +1.5 %, residual (interest, one-offs) −2.4 %. 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 Perdana Gapura Prima Tbk
How large is the market capitalisation of Perdana Gapura Prima Tbk (GPRA)?
The market capitalisation of Perdana Gapura Prima Tbk is 385B IDR (≈ $21.4M). 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 Perdana Gapura Prima Tbk (GPRA)?
The price-to-sales ratio of Perdana Gapura Prima Tbk is 0.89 (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 Perdana Gapura Prima Tbk (GPRA)?
Earnings per share at Perdana Gapura Prima Tbk are 15.73 IDR (price ÷ EPS = P/E 5.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Perdana Gapura Prima Tbk (GPRA)?
The dividend yield of Perdana Gapura Prima Tbk is 5.5% (payout 31.4%). 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 Perdana Gapura Prima Tbk (GPRA)?
The net margin of Perdana Gapura Prima Tbk is 15.6% (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 Perdana Gapura Prima Tbk (GPRA)?
The return on equity (ROE) of Perdana Gapura Prima Tbk is 4.7% (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 Perdana Gapura Prima Tbk (GPRA)?
On an EBIT basis the return on assets of Perdana Gapura Prima Tbk is 6.6% (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 Perdana Gapura Prima Tbk (GPRA)?
The operating margin of Perdana Gapura Prima Tbk is 27.4% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Perdana Gapura Prima Tbk (GPRA)?
Revenue at Perdana Gapura Prima Tbk is growing +32.3% versus a year earlier (3y avg +7.0%). 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 Perdana Gapura Prima Tbk (GPRA)?
Earnings per share at Perdana Gapura Prima Tbk are growing +209% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Perdana Gapura Prima Tbk (GPRA) carry?
The net debt of Perdana Gapura Prima Tbk is 183B IDR (fiscal year 2025, ≈ 4.5 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 Perdana Gapura Prima Tbk in the live analysis
One click puts Perdana Gapura Prima 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