EN DE

PT Bekasi Fajar Industrial Estate Tbk (BEST) Fair Value & Analysis

Real Estate · ID · Market cap 994B IDR

PB PT Bekasi Fajar Industrial Estate Tbk BEST · JK
Price109.00 IDR
Fair Value182.16 IDR
Upside+67.1%
Quality58/100
Watch PT Bekasi Fajar Industrial Estate Tbk for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 15.4% net margin
Low debt · generates free cash flow
Ranks above peers (10/13)
Moderate moat 51/100
Evidence: High Range 110.94 IDR – 235.40 IDR Share as image

Fair value as of: Jul 20, 2026

From 14 valuation models · updated 21 days ago

Share price +9.0% over the past month.

A solid business, screening 67% undervalued on our models.

What matters now

  • Solid quality (58/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (110.94 IDR to 235.40 IDR) leaves room in how you read the outcome.
  • 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)

191.00 IDR 77.00 IDR Fair Value 182.16 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 77.00 IDR – 191.00 IDR · fair‑value band 110.94 IDR – 235.40 IDR · the 109.00 IDR price screens below the 182.16 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

PT Bekasi Fajar Industrial Estate Tbk (BEST) currently trades at 109.00 IDR, while our model-based Fair Value estimate is 182.16 IDR, implying the stock looks roughly 67.1% undervalued today. The Quality Score stands at 58/100 (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 Bekasi Fajar Industrial Estate Tbk generated revenue of 471B IDR at a net margin of 15.4%. Revenue grew 96.9% year over year. It earns a return on equity of 1.6%. Net debt stands at 813B IDR. Fundamentals as of Jul 20, 2026

Our scenario range runs from 110.94 IDR (bear case) to 235.40 IDR (bull case); at 109.00 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 22% below its 52-week high and 33% 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 67%, BEST 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 121.80 IDR 193.01 IDR 323.04 IDR 80
Residual Income 317.25 IDR 293.73 IDR 213.80 IDR 76
Rev-Margin DCF 68.43 IDR 125.60 IDR 197.45 IDR 74
All 14 models by family
DCF Models
FCF DCF 113.05 IDR 185.51 IDR 329.11 IDR 38
5Y Revenue Exit 68.43 IDR 121.61 IDR 199.91 IDR 39
5Y EBITDA Exit 103.97 IDR 182.69 IDR 288.41 IDR 41
10Y Revenue Exit 80.47 IDR 125.04 IDR 173.07 IDR 36
10Y EBITDA Exit 105.89 IDR 164.59 IDR 228.11 IDR 37
Multiples
P/S Multiple 39.75 IDR 53.01 IDR 66.26 IDR 58
P/B Multiple 39.75 IDR 53.01 IDR 66.26 IDR 55
EV/EBIT 147.22 IDR 218.04 IDR 288.86 IDR 53
EV/EBITDA 125.84 IDR 189.54 IDR 253.23 IDR 54
EV/Revenue 51.93 IDR 102.15 IDR 152.37 IDR 43
Asset-Based
NCAV (Graham) 230.92 IDR 309.43 IDR 461.84 IDR 50
Growth DCF
Growth DCF 121.80 IDR 193.01 IDR 323.04 IDR 80
Rev-Margin DCF 68.43 IDR 125.60 IDR 197.45 IDR 74
Economic Profit
Residual Income 317.25 IDR 293.73 IDR 213.80 IDR 76

Widest divergence: Asset-Based (309.43 IDR) versus Multiples (102.15 IDR). Highest evidence: Growth DCF (80).

Notify me when BEST reaches fair value

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

Key figures & financial health

Revenue (TTM) 471B IDR
Revenue growth (YoY) +96.9%
Net margin 15.4%
Return on equity 1.6%
Free cash flow 166B IDR FY2025
P/E ratio 11.7
More key figures
Operating margin 28.0%
EPS (TTM) 7.52 IDR
EPS growth (YoY) +83.2%
Net debt 813B IDR FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 57 · Market factors (momentum, volatility) 49

Profitability 17
Margins and returns on capital today
Quality Growth 22
Are margins and returns improving?
Cashflow 95
Earnings quality: real cash, not paper profit
Fin. Strength 54
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 45
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 Bekasi Fajar Industrial Estate Tbk develops and operates industrial estates in Indonesia. It operates through Industrial Estate and Other segments. The company provides industrial estate land; offers and maintains supporting infrastructure and facilities; and develops supporting facilities, such as coffee shops, restaurants, hotels, and others.

Full company description

PT Bekasi Fajar Industrial Estate Tbk develops and operates industrial estates in Indonesia. It operates through Industrial Estate and Other segments. The company provides industrial estate land; offers and maintains supporting infrastructure and facilities; and develops supporting facilities, such as coffee shops, restaurants, hotels, and others. It also engages in the development of hotels and facilities. PT Bekasi Fajar Industrial Estate Tbk was founded in 1989 and is headquartered in Bekasi, Indonesia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Bekasi Fajar Industrial Estate Tbk reported revenue of 427B IDR in FY2025 versus 230B IDR in FY2021, a compound +16.8%/yr. Reported net income was 30.1B IDR in FY2025.

Growth Quality 85/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
427B IDR
Latest YoY
−6.7%
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.
−7.7%
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.
+12.0%
Avg. growth/yr (16Y) 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.
+4.6%
Revenue +16.8%/yr
FY21 230B IDR
FY22 543B IDR
FY23 544B IDR
FY24 458B IDR
FY25 427B IDR
Net income
FY21 −71.1B IDR
FY22 33.7B IDR
FY23 39.5B IDR
FY24 58.6B IDR
FY25 30.1B IDR
Character of growth · EPS growth decomposed (2014-2025) −19.8 % p.a.
Revenue per share −5.2 pp

of which total revenue −5.2 pp · buybacks/dilution +0.0 pp

EBIT margin −3.8 pp
Tax rate −0.3 pp
Residual (interest, one-offs) −10.4 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 BEST: 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 Bekasi Fajar Industrial Estate Tbk Fair Value". https://www.fairvalue-calculator.com/stock/BEST

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 59 · Top 25%
Fair Value upside +67% · Above median
Return on equity (TTM) 2% · Below median
Return on assets 2% · Above median
Net margin (TTM) 15% · Above median
Operating margin (TTM) 28% · Top 25%
Revenue growth 97% · Top 25%
Debt / equity 0.22× · Lower than median

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

P/E (TTM) 13.7× · Pricier than median
P/B 0.22× · Cheaper than 75% of peers
P/S (TTM) 2.11× · Pricier than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 8.6× · Cheaper 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 100 · sector 0
PAST 7 · sector 10
HEALTH 89 · 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 20, 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 Bekasi Fajar Industrial Estate 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 Bekasi Fajar Industrial Estate Tbk (BEST) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 182.16 IDR versus a price of 109.00 IDR, about +67% (undervalued).
What is the fair value of BEST?
Our model-based fair value for PT Bekasi Fajar Industrial Estate Tbk is 182.16 IDR (as of Jul 20, 2026), built from audited fundamentals. The current price is 109.00 IDR.
What is the quality score of BEST?
PT Bekasi Fajar Industrial Estate Tbk has a Quality Score of 58/100. 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 Bekasi Fajar Industrial Estate Tbk (BEST)?
PT Bekasi Fajar Industrial Estate Tbk reported trailing-twelve-month revenue of about 471B IDR (latest available figure, as of Jul 20, 2026).
What is the net profit margin of BEST?
The net profit margin of PT Bekasi Fajar Industrial Estate Tbk is about 15.4%, meaning it keeps roughly 15.4% 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 Bekasi Fajar Industrial Estate 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.