PT Graha Mitra Asia Tbk (RELF) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of PT Graha Mitra Asia Tbk stock IDR 10, price IDR 25, that is 60.2% below the price, quality 47 out of 100. Rating: strongly overvalued. Calculated from audited financials with 13 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 5, 2026.
How to read this chart
41‑month range 12.80 IDR – 209.76 IDR · fair‑value band 5.17 IDR – 15.70 IDR · the 25.00 IDR price screens above the 9.94 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow PT Graha Mitra Asia Tbk in your weekly email
Every Wednesday you see whether PT Graha Mitra Asia 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 Graha Mitra Asia Tbk provides real estate and property development services in Indonesia.
Show moreShow less
The company provides real estate agency, real estate brokers, and intermediaries for buying, selling, leasing real estate on a fee or contract basis; real estate management services; and real estate appraisal services, as well as real estate probate agent services.
PT Graha Mitra Asia Tbk was founded in 2018 and is headquartered in Bogor, Indonesia.
Stock analysis
PT Graha Mitra Asia Tbk (RELF) currently trades at 25.00 IDR, while our model-based Fair Value estimate is 9.94 IDR, 60% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 29.52 IDR per share, and 5 of the 13 models we run sit above the 25.00 IDR price.
Bear case: the Dividend Discount group reads lowest at 2.38 IDR, and 8 of the 13 models stay below the price. Data coverage for this calculation is low.
Scenario range: 5.17 IDR (bear) to 15.70 IDR (bull), the price of 25.00 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 47/100 (below-average quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
PT Graha Mitra Asia Tbk reported revenue of 39.6B IDR in FY2025 versus 18.3B IDR in FY2022, a compound +29.2%/yr. Reported net income was 8.6B IDR in FY2025, compounding +24.0%/yr from FY2022.
Key figures
Market cap 143B IDR (≈ $8.0M) Micro · P/S ratio 4.80 · Dividend yield 0.7% · Net margin 18.9% · Return on equity 2.8% · Return on assets (EBIT) 3.5% (4-year average) · Operating margin 14.6% · Revenue (TTM) 35.8B IDR.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 49 out of 100 (low confidence).
What moves the price
The share trades about 54% below its 52-week high and at 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 −60%, RELF screens richer than that median.
Fair Value models
Bear5.17 IDRFair Value 9.94 IDRBull15.70 IDR
Price 25.00 IDR · Downside -60.2%
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.80/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−17.7%
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.
+29.2%
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
+5.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+4.6%
Dividend (yield on the price)0.7%
Profit margin 2022 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.28% → 24%
Compare PT Graha Mitra Asia 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 5/12 measures
A mixed picture versus its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside−60.2% · Bottom 25%
Profitability
Return on equity (12 months)2.8% · Below median
Return on assets3.0% · Above median
Net margin (12 months)18.9% · Above median
Operating margin (12 months)14.6% · Above median
Growth and dividend
Revenue growth (quarter YoY)−21.5% · Below median
Dividend yield (12 months)0.7% · Bottom 25%
Balance sheet
Debt / equity0.08× · Lowest 25%
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/B0.59× · Cheaper than median
P/S (12 months)4.00× · Priciest 25%
EV/EBITDA19.3× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 68
FUTURE (revenue growth)0· sector 0
PAST (return on equity)11· sector 17
HEALTH (low debt)96· sector 83
DIVIDEND (yield)15· sector 61
VALUE 0: the price sits above our fair-value range.
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). "PT Graha Mitra Asia Tbk Fair Value". https://www.fairvalue-calculator.com/stock/RELF
Frequently asked questions
Is PT Graha Mitra Asia Tbk (RELF) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 9.94 IDR versus a price of 25.00 IDR, about 60% lower (overvalued).
What is the fair value of RELF?
Our model-based fair value for PT Graha Mitra Asia Tbk is 9.94 IDR (as of Nov 5, 2026), built from audited fundamentals. The current price: 25.00 IDR.
What is the quality score of RELF?
PT Graha Mitra Asia Tbk has a Quality Score of 47/100. 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 PT Graha Mitra Asia Tbk (RELF)?
Our model-based price target is the fair value of 9.94 IDR (as of Nov 5, 2026) from 13 valuation models. Cautious scenario 5.17 IDR, optimistic scenario 15.70 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Graha Mitra Asia Tbk stock forecast for 2026?
Our models put fair value at 9.94 IDR, about 60% lower versus a price of 25.00 IDR (overvalued). Cautious scenario 5.17 IDR, optimistic scenario 15.70 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Graha Mitra Asia Tbk (RELF)?
PT Graha Mitra Asia Tbk reported trailing-twelve-month revenue of about 35.8B IDR (latest available figure, as of Nov 5, 2026).
Does PT Graha Mitra Asia Tbk pay a dividend?
PT Graha Mitra Asia Tbk currently shows a dividend yield of 0.73% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of PT Graha Mitra Asia Tbk (RELF)?
PT Graha Mitra Asia Tbk has a dividend yield of 0.7%.
What is the intrinsic value of PT Graha Mitra Asia Tbk (RELF)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Graha Mitra Asia Tbk it is 9.94 IDR per share (as of Nov 5, 2026), against a price of 25.00 IDR. It is the blended result of 13 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is PT Graha Mitra Asia Tbk stock overvalued or undervalued in 2026?
As of Nov 5, 2026, RELF trades above its calculated fair value: price 25.00 IDR, fair value 9.94 IDR, a gap of about −60% (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 RELF?
No. The price is what the market pays today (25.00 IDR); the fair value is what the company's own numbers justify (9.94 IDR). For PT Graha Mitra Asia Tbk the two are 15.06 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Graha Mitra Asia Tbk worth?
The market values PT Graha Mitra Asia Tbk at about 143B IDR (market capitalisation, as of Nov 5, 2026). Per share that is 25.00 IDR; our models calculate a fair value of 9.94 IDR per share.
What do the bullish and bearish scenarios say about RELF?
Our models span a range for PT Graha Mitra Asia Tbk: cautious scenario 5.17 IDR, base 9.94 IDR, optimistic 15.70 IDR per share (as of Nov 5, 2026, price 25.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Graha Mitra Asia Tbk (RELF)?
Balance-sheet figures for PT Graha Mitra Asia Tbk (as of Nov 5, 2026): return on equity 2.8%, debt of 0.08 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is RELF from its 52-week high?
PT Graha Mitra Asia Tbk trades at 25.00 IDR, about 54% below its 52-week high of 54.00 IDR and at the low of 25.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 9.94 IDR is for.
Which stocks are comparable to PT Graha Mitra Asia 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 PT Graha Mitra Asia Tbk stock attractive at the current price?
The data as of Nov 5, 2026: price 25.00 IDR, calculated fair value 9.94 IDR (−60%), Quality Score 47/100, from 13 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 RELF calculated?
We run PT Graha Mitra Asia Tbk through 13 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 9.94 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. PT Graha Mitra Asia 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 PT Graha Mitra Asia Tbk (RELF)?
The closing price on Nov 6, 2026 was 25.00 IDR. Our model-based fair value is 9.94 IDR, about 60% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Graha Mitra Asia Tbk right now?
The price sits above even our optimistic bull case (15.70 IDR). The favourable scenario is already priced in. Weak quality (47/100) and above fair value at the same time, the margin of safety is missing on both counts. The model range is unusually wide (5.17 IDR to 15.70 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of PT Graha Mitra Asia Tbk
How large is the market capitalisation of PT Graha Mitra Asia Tbk (RELF)?
The market capitalisation of PT Graha Mitra Asia Tbk is 143B IDR (≈ $8.0M). 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 PT Graha Mitra Asia Tbk (RELF)?
The price-to-sales ratio of PT Graha Mitra Asia Tbk is 4.80 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of PT Graha Mitra Asia Tbk (RELF)?
The dividend yield of PT Graha Mitra Asia Tbk is 0.7%. 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 PT Graha Mitra Asia Tbk (RELF)?
The net margin of PT Graha Mitra Asia Tbk is 18.9% (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 PT Graha Mitra Asia Tbk (RELF)?
The return on equity (ROE) of PT Graha Mitra Asia Tbk is 2.8% (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 PT Graha Mitra Asia Tbk (RELF)?
On an EBIT basis the return on assets of PT Graha Mitra Asia Tbk is 3.5% (avg 4y). 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 PT Graha Mitra Asia Tbk (RELF)?
The operating margin of PT Graha Mitra Asia Tbk is 14.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Graha Mitra Asia Tbk (RELF)?
Revenue at PT Graha Mitra Asia Tbk is growing −21.5% versus a year earlier (3y avg +29.2%). 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 PT Graha Mitra Asia Tbk (RELF)?
Earnings per share at PT Graha Mitra Asia Tbk are growing −50.8% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch PT Graha Mitra Asia Tbk in the live analysis
One click puts PT Graha Mitra Asia 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 5, 2026