EN DE

PT Bhakti Agung Propertindo Tbk (BAPI) Fair Value & Analysis

Real Estate · ID · Market cap 83.9B IDR

PB PT Bhakti Agung Propertindo Tbk BAPI · JK
Price20.00 IDR
Fair Value37.50 IDR
Upside+87.5%
Quality41/100
Watch PT Bhakti Agung Propertindo Tbk for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 0.0% net margin
Low debt · negative free cash flow
Trails peers (2/8)
Narrow moat 13/100
Evidence: Low Range 24.75 IDR – 46.88 IDR Share as image

Fair value as of: Jul 19, 2026

From 1 valuation models · updated 22 days ago

Fair value updated Jul 19, 2026, revised from 45.00 IDR to 37.50 IDR (−16.7%) since Jun 26, 2026. Share price +33.3% over the past month.

Below-average quality, screening 88% undervalued on our models.

What matters now

  • The large discount to fair value meets weak quality (41/100). That raises the risk this is a value trap rather than a bargain.
  • The price is below even our cautious bear case (24.75 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.
  • A fairly wide model range (24.75 IDR to 46.88 IDR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

53.00 IDR 7.00 IDR Fair Value 37.50 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range 7.00 IDR – 53.00 IDR · fair‑value band 24.75 IDR – 46.88 IDR · the 20.00 IDR price screens below the 37.50 IDR fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

PT Bhakti Agung Propertindo Tbk (BAPI) currently trades at 20.00 IDR, while our model-based Fair Value estimate is 37.50 IDR, implying the stock looks roughly 87.5% undervalued today. The Quality Score stands at 41/100 (below-average quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: low), always confirm before acting.

Trailing-twelve-month revenue stands at 1.6B IDR. It earns a return on equity of -5.4%. Net debt stands at 148B IDR. Fundamentals as of Jul 19, 2026

Our scenario range runs from 24.75 IDR (bear case) to 46.88 IDR (bull case); at 20.00 IDR, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 62% below its 52-week high and 150% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 32% fair-value upside, at 88%, BAPI screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model 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. Evidence
Highest evidence
NCAV (Graham) 35.62 IDR 47.73 IDR 71.24 IDR 50
All 1 models by family
Asset-Based
NCAV (Graham) 35.62 IDR 47.73 IDR 71.24 IDR 50

Notify me when BAPI reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.6B IDR
Return on equity -5.4%
Free cash flow −2.7B IDR FY2025
Operating margin -134%
EPS (TTM) -0.1800 IDR
EPS growth (YoY) +187%
More key figures
Net debt 148B IDR FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 41/100

Of which business quality 42 · Market factors (momentum, volatility) 51

Profitability 2
Margins and returns on capital today
Quality Growth 25
Are margins and returns improving?
Cashflow 25
Earnings quality: real cash, not paper profit
Fin. Strength 56
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 63
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

PT Bhakti Agung Propertindo Tbk engages in the property and real estate development and construction business in Indonesia. The company was formerly known as PT Paku Bumi Sejahtera and changed its name to PT Bhakti Agung Propertindo Tbk in June 2015. PT Bhakti Agung Propertindo Tbk was incorporated in 2012 and is headquartered in Tangerang, Indonesia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Bhakti Agung Propertindo Tbk reported revenue of 1.6B IDR in FY2025 versus 5.0B IDR in FY2021, a compound −24.9%/yr. Reported net income was −22.7B IDR in FY2025.

Growth Quality 0/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
1.6B IDR
Latest YoY
−20.0%
Avg. growth/yr (3Y) 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.
−47.6%
Avg. growth/yr (5Y) 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.
−34.6%
Avg. growth/yr (7Y) 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.
−17.1%
Revenue −24.9%/yr
FY21 5.0B IDR
FY22 11.0B IDR
FY23 2.2B IDR
FY24 2.0B IDR
FY25 1.6B IDR
Net income
FY21 −1.0B IDR
FY22 −97.8M IDR
FY23 −1.3B IDR
FY24 −5.4B IDR
FY25 −22.7B IDR

Watch BAPI: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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 Bhakti Agung Propertindo Tbk Fair Value". https://www.fairvalue-calculator.com/stock/BAPI

Peer Group

Real Estate - Development · 588 stocks

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.

Quality Score 42 · Below median
Fair Value upside +88% · Top 25%
Return on assets -0% · Below median
Net margin (TTM) 0% · Below median
Operating margin (TTM) -134% · Bottom 25%
Revenue growth 0% · Above median
Debt / equity 0.37× · Higher than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 48
FUTURE 0 · sector 0
PAST 0 · sector 10
HEALTH 81 · sector 84
DIVIDEND 0 · sector 38

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
DLF Limited DLF ₹657.75 ₹159.49 -76%
Lodha Developers Limited LODHA ₹1,188 ₹583.43 -51%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,125 IDR 1,330 IDR -78%
Oberoi Realty Limited OBEROIRLTY ₹1,925 ₹1,183 -39%
Godrej Properties Limited GODREJPROP ₹2,102 ₹1,044 -50%
PT Jaya Real Property, Tbk., JRPT 1,080 IDR 1,674 IDR +55%
PT Bumi Serpong Damai Tbk, BSDE 555.00 IDR 1,388 IDR +150%
PT Sentul City Tbk, BKSL 64.00 IDR 84.16 IDR +32%
PT Ciputra Development Tbk, CTRA 555.00 IDR 1,388 IDR +150%
PT Duta Pertiwi Tbk DUTI 4,100 IDR 6,239 IDR +52%

Compare PT Bhakti Agung Propertindo Tbk with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is PT Bhakti Agung Propertindo Tbk (BAPI) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 37.50 IDR versus a price of 20.00 IDR, about +88% (undervalued).
What is the fair value of BAPI?
Our model-based fair value for PT Bhakti Agung Propertindo Tbk is 37.50 IDR (as of Jul 19, 2026), built from audited fundamentals. The current price is 20.00 IDR.
What is the quality score of BAPI?
PT Bhakti Agung Propertindo Tbk has a Quality Score of 41/100. 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 revenue of PT Bhakti Agung Propertindo Tbk (BAPI)?
PT Bhakti Agung Propertindo Tbk reported trailing-twelve-month revenue of about 1.6B IDR (latest available figure, as of Jul 19, 2026).
What is the net profit margin of BAPI?
The net profit margin of PT Bhakti Agung Propertindo Tbk is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track PT Bhakti Agung Propertindo Tbk and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.