EN DE

PT Bumi Citra Permai Tbk (BCIP) Fair Value & Analysis

Real Estate · ID · Market cap 88.7B IDR

PB PT Bumi Citra Permai Tbk BCIP · JK
Price63.00 IDR
Fair Value111.20 IDR
Upside+76.5%
Quality54/100
Watch PT Bumi Citra Permai Tbk for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 20.1% net margin
Low debt · generates free cash flow
Ranks above peers (13/13)
Moderate moat 55/100
Evidence: High Range 83.76 IDR – 138.65 IDR Share as image

Fair value as of: Jul 19, 2026

From 14 valuation models · updated 22 days ago

Share price +6.8% over the past month.

A solid business, screening 77% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (83.76 IDR). The market is more pessimistic than our downside scenario.
  • Solid quality (54/100) at a price below fair value, the discount is the argument here, not the business quality.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

132.00 IDR 50.00 IDR Fair Value 111.20 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 50.00 IDR – 132.00 IDR · fair‑value band 83.76 IDR – 138.65 IDR · the 63.00 IDR price screens below the 111.20 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 Bumi Citra Permai Tbk (BCIP) currently trades at 63.00 IDR, while our model-based Fair Value estimate is 111.20 IDR, implying the stock looks roughly 76.5% undervalued today. The Quality Score stands at 54/100 (solid 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: high), always confirm before acting.

Over the trailing twelve months, PT Bumi Citra Permai Tbk generated revenue of 128B IDR at a net margin of 20.1%. Revenue grew 46.4% year over year. It earns a return on equity of 5.3%. The balance sheet holds a net cash position of 2.1B IDR. Fundamentals as of Jul 19, 2026

Our scenario range runs from 83.76 IDR (bear case) to 138.65 IDR (bull case); at 63.00 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 52% below its 52-week high and 26% 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 77%, BCIP 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
Growth DCF 20.72 IDR 25.67 IDR 32.44 IDR 80
Rev-Margin DCF 36.74 IDR 55.68 IDR 75.78 IDR 74
Residual Income 252.97 IDR 246.34 IDR 210.82 IDR 61
All 14 models by family
DCF Models
FCF DCF 20.38 IDR 25.71 IDR 33.33 IDR 38
5Y Revenue Exit 36.74 IDR 55.86 IDR 79.79 IDR 39
5Y EBITDA Exit 58.77 IDR 95.10 IDR 136.22 IDR 41
10Y Revenue Exit 29.35 IDR 45.28 IDR 65.63 IDR 36
10Y EBITDA Exit 44.28 IDR 71.83 IDR 106.82 IDR 37
Multiples
P/S Multiple 142.23 IDR 189.64 IDR 237.05 IDR 58
P/B Multiple 142.23 IDR 189.64 IDR 237.05 IDR 55
EV/EBIT 81.07 IDR 105.26 IDR 129.46 IDR 53
EV/EBITDA 90.80 IDR 118.24 IDR 145.68 IDR 54
EV/Revenue 48.51 IDR 65.67 IDR 82.83 IDR 43
Asset-Based
NCAV (Graham) 173.63 IDR 232.66 IDR 347.25 IDR 50
Growth DCF
Growth DCF 20.72 IDR 25.67 IDR 32.44 IDR 80
Rev-Margin DCF 36.74 IDR 55.68 IDR 75.78 IDR 74
Economic Profit
Residual Income 252.97 IDR 246.34 IDR 210.82 IDR 61

Widest divergence: Economic Profit (246.34 IDR) versus Growth DCF (25.67 IDR). Highest evidence: Growth DCF (80).

Notify me when BCIP reaches fair value

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

Key figures & financial health

Revenue (TTM) 128B IDR
Revenue growth (YoY) +46.4%
Net margin 20.1%
Return on equity 5.3%
Free cash flow 1.6B IDR FY2025
P/E ratio 2.9
More key figures
Operating margin 23.0%
EPS (TTM) 18.48 IDR
EPS growth (YoY) +227%
Net cash 2.1B IDR FY2025

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

Quality Score breakdown

Overall quality 54/100

Of which business quality 53 · Market factors (momentum, volatility) 24

Profitability 25
Margins and returns on capital today
Quality Growth 47
Are margins and returns improving?
Cashflow 28
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 93
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 15
Price trend over the last 3–12 months (market factor)
52W Momentum 8
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 Bumi Citra Permai Tbk engages in construction of industrial warehousing, and office houses and housing in Indonesia. It operates through PT BCP Industrial Property and PT MPM Clean Water Management. The company engages in electricity and drinking water supply activities.

Full company description

PT Bumi Citra Permai Tbk engages in construction of industrial warehousing, and office houses and housing in Indonesia. It operates through PT BCP Industrial Property and PT MPM Clean Water Management. The company engages in electricity and drinking water supply activities. PT Bumi Citra Permai Tbk was founded in 2000 and is headquartered in Jakarta Pusat, Indonesia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Bumi Citra Permai Tbk reported revenue of 112B IDR in FY2025 versus 60.4B IDR in FY2021, a compound +16.7%/yr. Reported net income was 16.0B IDR in FY2025, compounding +236.7%/yr from FY2021.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
112B IDR
Latest YoY
+12.1%
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.
+6.1%
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.
+8.9%
Avg. growth/yr (17Y) 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.
+7.2%
Revenue +16.7%/yr
FY21 60.4B IDR
FY22 93.7B IDR
FY23 94.3B IDR
FY24 100B IDR
FY25 112B IDR
Net income +236.7%/yr
FY21 124M IDR
FY22 15.6B IDR
FY23 16.4B IDR
FY24 14.3B IDR
FY25 16.0B IDR
Character of growth · EPS growth decomposed (2014-2025) −5.5 % p.a.
Revenue per share −6.6 pp

of which total revenue −7.4 pp · buybacks/dilution +0.8 pp

EBIT margin −11.3 pp
Tax rate +2.3 pp
Residual (interest, one-offs) +10.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch BCIP: 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 Bumi Citra Permai Tbk Fair Value". https://www.fairvalue-calculator.com/stock/BCIP

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 56 · Top 25%
Fair Value upside +77% · Above median
Return on equity (TTM) 5% · Above median
Return on assets 1% · Above median
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) 23% · Above median
Revenue growth 46% · Top 25%
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Real Estate - Development median · lower = cheaper

P/E (TTM) 3.4× · Cheaper than 75% of peers
P/B 0.18× · Cheaper than 75% of peers
P/S (TTM) 0.69× · Cheaper than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 3.8× · Cheaper than 75% of peers

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 100 · sector 0
PAST 21 · sector 10
HEALTH 100 · sector 84
DIVIDEND 0 · sector 38

Insider activity: 30/100

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 Bumi Citra Permai 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 Bumi Citra Permai Tbk (BCIP) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 111.20 IDR versus a price of 63.00 IDR, about +77% (undervalued).
What is the fair value of BCIP?
Our model-based fair value for PT Bumi Citra Permai Tbk is 111.20 IDR (as of Jul 19, 2026), built from audited fundamentals. The current price is 63.00 IDR.
What is the quality score of BCIP?
PT Bumi Citra Permai 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 revenue of PT Bumi Citra Permai Tbk (BCIP)?
PT Bumi Citra Permai Tbk reported trailing-twelve-month revenue of about 128B IDR (latest available figure, as of Jul 19, 2026).
What is the net profit margin of BCIP?
The net profit margin of PT Bumi Citra Permai Tbk is about 20.1%, meaning it keeps roughly 20.1% 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 Bumi Citra Permai 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.