Graha Layar Prima Tbk (BLTZ) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Graha Layar Prima Tbk stock IDR 2,893, price IDR 2,630, upside +10.0%, quality 65 out of 100. Rating: fairly valued. Calculated from audited financials with 24 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 7, 2026.
How to read this chart
60‑month range 1,630 IDR – 4,540 IDR · fair‑value band 2,448 IDR – 3,689 IDR · the 2,630 IDR price screens below the 2,893 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.
Follow Graha Layar Prima Tbk in your weekly email
Every Wednesday you see whether Graha Layar 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 Graha Layar Prima Tbk, through its subsidiary, operates in the cinema industry in Indonesia. The company provides food and beverage, event and advertising, and licensing and management services, as well as recreation and other entertainment services.
Show moreShow less
It is also involved in the exhibition, production, postproduction and distribution of film and video; private television programme; export and import of films and video recordings; and film and video post-production activities, as well as the operation of CGV Cinemas.
The company was founded in 2004 and is headquartered in Jakarta Selatan, Indonesia. PT Graha Layar Prima Tbk is a subsidiary of CGI Holdings Limited.
Stock analysis
Graha Layar Prima Tbk (BLTZ) currently trades at 2,630 IDR, while our model-based Fair Value estimate is 2,893 IDR, so the stock looks roughly fairly valued today (gap 9.1%).
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 5,752 IDR per share, and 12 of the 24 models we run sit above the 2,630 IDR price.
Bear case: the Economic Profit group reads lowest at 1,227 IDR, and 12 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2,448 IDR (bear) to 3,689 IDR (bull), the price of 2,630 IDR sits inside 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 65/100 (solid quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Graha Layar Prima Tbk reported revenue of 1.3T IDR in FY2025 versus 285B IDR in FY2021, a compound +45.0%/yr. Reported net income was 60.8B IDR in FY2025.
Key figures
Market cap 2.9T IDR (≈ $162M) Micro · P/E ratio 45.4 · P/S ratio 2.28 · EPS (TTM) 73.50 IDR · Net margin 5.4% · Return on equity 17.6% · Return on assets (EBIT) 3.3% (5-year average) · Operating margin −3.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 40 out of 100 (low confidence).
What moves the price
The share trades about 42% below its 52-week high and 42% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −13% fair-value upside, at 10%, BLTZ screens cheaper than that median.
Fair Value models
Bear2,448 IDRFair Value 2,893 IDRBull3,689 IDR
Price 2,630 IDR · Upside +10.0%
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 (63.03 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.95/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+7.2%
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.
+5.9%
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.
+37.5%
Start year 2020 (pandemic). Over 10 years: +12.2% a year
Revenue growth 15 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.
+14.1%
’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.
−6.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year−6.1%
Dividend (yield on the price)0.0%
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.−162% → 15%
Growth Forecast
Little optimism in the price
The price assumes less growth than 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).
+5.5%
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 +2.8% a year for the price.
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.Entertainment · 221 stocks
Beats the industry median on 8/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score65 · Top 25%
Fair Value upside+10.0% · Above median
Profitability
Return on equity (12 months)17.6% · Top 25%
Return on assets3.2% · Above median
Net margin (12 months)5.4% · Above median
Operating margin (12 months)−3.7% · Below median
Growth and dividend
Revenue growth (quarter YoY)11.0% · Above median
Balance sheet
Debt / equity0.05× · Below median
Valuation Multiplesvs Entertainment median · lower = cheaper
P/E (12 months)45.4× · Priciest 25%
P/B6.48× · Priciest 25%
P/S (12 months)2.28× · Pricier than median
Price / free cash flow (fiscal year)12.2× · Cheaper 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). "Graha Layar Prima Tbk Fair Value". https://www.fairvalue-calculator.com/stock/BLTZ
Frequently asked questions
Is Graha Layar Prima Tbk (BLTZ) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 2,893 IDR versus a price of 2,630 IDR, about +10% upside (fairly valued).
What is the fair value of BLTZ?
Our model-based fair value for Graha Layar Prima Tbk is 2,893 IDR (as of Nov 7, 2026), built from audited fundamentals. The current price: 2,630 IDR.
What is the quality score of BLTZ?
Graha Layar Prima Tbk has a Quality Score of 65/100. 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 Graha Layar Prima Tbk (BLTZ)?
Our model-based price target is the fair value of 2,893 IDR (as of Nov 7, 2026) from 24 valuation models. Cautious scenario 2,448 IDR, optimistic scenario 3,689 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Graha Layar Prima Tbk stock forecast for 2026?
Our models put fair value at 2,893 IDR, about +10% upside versus a price of 2,630 IDR (fairly valued). Cautious scenario 2,448 IDR, optimistic scenario 3,689 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Graha Layar Prima Tbk (BLTZ)?
Graha Layar Prima Tbk reported trailing-twelve-month revenue of about 1.3T IDR (latest available figure, as of Nov 7, 2026).
What growth is priced into Graha Layar Prima Tbk (BLTZ)?
For today's price to be fair in a discounted-cash-flow model, Graha Layar Prima Tbk would have to grow free cash flow by +5.5 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +37.5 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of BLTZ use?
Our models discount Graha Layar Prima Tbk at 13.5 %: a base by market capitalisation (micro), damped by beta 0.46, 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 Graha Layar Prima Tbk that is +5.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.5 %) and the same formula as our fair value.
How much growth has Graha Layar Prima Tbk (BLTZ) delivered so far?
Over the past 5 years revenue at Graha Layar Prima Tbk grew +37.5 % a year. The price currently implies free-cash-flow growth of +5.5 % 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 Graha Layar Prima Tbk (BLTZ) growing?
The median revenue growth in the sector is +3.8 % a year. That is the yardstick for the growth priced into Graha Layar Prima Tbk (+5.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Graha Layar Prima Tbk (BLTZ)?
The free-cash-flow yield on the price is 10.45 %: that much free cash flow Graha Layar Prima Tbk produces per unit of market value. When it exceeds the discount rate of our models (13.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Graha Layar Prima Tbk (BLTZ)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Graha Layar Prima Tbk it is 2,893 IDR per share (as of Nov 7, 2026), against a price of 2,630 IDR. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Graha Layar Prima Tbk stock overvalued or undervalued in 2026?
As of Nov 7, 2026, BLTZ trades below its calculated fair value: price 2,630 IDR, fair value 2,893 IDR, a gap of about +10% (fairly valued). 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 BLTZ?
No. The price is what the market pays today (2,630 IDR); the fair value is what the company's own numbers justify (2,893 IDR). For Graha Layar Prima Tbk the two are 263.00 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Graha Layar Prima Tbk worth?
The market values Graha Layar Prima Tbk at about 2.9T IDR (market capitalisation, as of Nov 7, 2026). Per share that is 2,630 IDR; our models calculate a fair value of 2,893 IDR per share.
What do the bullish and bearish scenarios say about BLTZ?
Our models span a range for Graha Layar Prima Tbk: cautious scenario 2,448 IDR, base 2,893 IDR, optimistic 3,689 IDR per share (as of Nov 7, 2026, price 2,630 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BLTZ?
Graha Layar Prima Tbk trades at a price-to-earnings ratio of 45.4 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2,893 IDR is built from several models across several years. Other multiples: P/B 6.5, P/S 2.3, EV/EBITDA 9.2.
How solid is the balance sheet of Graha Layar Prima Tbk (BLTZ)?
Balance-sheet figures for Graha Layar Prima Tbk (as of Nov 7, 2026): return on equity 17.6%, debt of 0.05 per unit of equity. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is BLTZ from its 52-week high?
Graha Layar Prima Tbk trades at 2,630 IDR, about 42% below its 52-week high of 4,500 IDR and 42% above the low of 1,855 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 2,893 IDR is for.
Which stocks are comparable to Graha Layar Prima Tbk?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Live Nation Entertainment, Inc, TKO Group, 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 Graha Layar Prima Tbk stock attractive at the current price?
The data as of Nov 7, 2026: price 2,630 IDR, calculated fair value 2,893 IDR (+10%), Quality Score 65/100, from 24 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 BLTZ calculated?
We run Graha Layar Prima Tbk through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 2,893 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. Graha Layar Prima Tbk currently trades 9% 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 Graha Layar Prima Tbk (BLTZ)?
The closing price on Nov 6, 2026 was 2,630 IDR. Our model-based fair value is 2,893 IDR, about +10% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Graha Layar Prima Tbk right now?
The price sits close to our fair value, market and models broadly agree here, little valuation tension. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of Graha Layar Prima Tbk
How large is the market capitalisation of Graha Layar Prima Tbk (BLTZ)?
The market capitalisation of Graha Layar Prima Tbk is 2.9T IDR (≈ $162M). 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 Graha Layar Prima Tbk (BLTZ)?
The price-to-sales ratio of Graha Layar Prima Tbk is 2.28 (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 Graha Layar Prima Tbk (BLTZ)?
Earnings per share at Graha Layar Prima Tbk are 73.50 IDR (price ÷ EPS = P/E 45.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Graha Layar Prima Tbk (BLTZ)?
The net margin of Graha Layar Prima Tbk is 5.4% (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 Graha Layar Prima Tbk (BLTZ)?
The return on equity (ROE) of Graha Layar Prima Tbk is 17.6% (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 Graha Layar Prima Tbk (BLTZ)?
On an EBIT basis the return on assets of Graha Layar Prima Tbk is 3.3% (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 Graha Layar Prima Tbk (BLTZ)?
The operating margin of Graha Layar Prima Tbk is −3.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Graha Layar Prima Tbk (BLTZ)?
Revenue at Graha Layar Prima Tbk is growing +11.0% versus a year earlier (3y avg +5.9%). 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 Graha Layar Prima Tbk (BLTZ)?
Earnings per share at Graha Layar Prima Tbk are growing +116% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Graha Layar Prima Tbk (BLTZ) carry?
The net debt of Graha Layar Prima Tbk is 971B IDR (fiscal year 2025, ≈ 4.0 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 Graha Layar Prima Tbk in the live analysis
One click puts Graha Layar 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 7, 2026