PT Bangun Kosambi Sukses Tbk (CBDK) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of PT Bangun Kosambi Sukses Tbk stock IDR 1,959, price IDR 2,720, that is 28.0% below the price, quality 64 out of 100. Rating: overvalued. Calculated from audited financials with 16 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 4, 2026.
How to read this chart
22‑month range 2,720 IDR – 10,428 IDR · fair‑value band 1,441 IDR – 2,767 IDR · the 2,720 IDR price screens above the 1,959 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow PT Bangun Kosambi Sukses Tbk in your weekly email
Every Wednesday you see whether PT Bangun Kosambi Sukses 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 Bangun Kosambi Sukses Tbk, together with its subsidiaries, engages in the real estate business in Indonesia. The company also engages in the development and sale of land plots, residential houses, advertising, conventions and exhibitions, hotels, and office houses.
Show moreShow less
The company was founded in 2000 and is headquartered in Tangerang, Indonesia.
Stock analysis
PT Bangun Kosambi Sukses Tbk (CBDK) currently trades at 2,720 IDR, while our model-based Fair Value estimate is 1,959 IDR, 28% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 3,820 IDR per share, and 10 of the 16 models we run sit above the 2,720 IDR price.
Bear case: the Asset-Based group reads lowest at 1,072 IDR, and 6 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1,441 IDR (bear) to 2,767 IDR (bull), the price of 2,720 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 64/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
PT Bangun Kosambi Sukses Tbk reported revenue of 2.4T IDR in FY2025 versus 125M IDR in FY2021, a compound +1,075.5%/yr. Reported net income was 1.4T IDR in FY2025, compounding +1,059.6%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 16.1T IDR (≈ $889M) Small · P/E ratio 6.1 · P/S ratio 4.58 · EPS (TTM) 446.98 IDR · Net margin 72.1% · Return on equity 20.9% · Return on assets (EBIT) 3.5% (5-year average) · Operating margin 80.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 77 out of 100 (low confidence).
What moves the price
The share trades about 71% 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 −16% fair-value upside, at −28%, CBDK screens richer than that median.
Fair Value models
Bear1,441 IDRFair Value 1,959 IDRBull2,767 IDR
Price 2,720 IDR · Downside -28.0%
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 (382.08 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.91/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+109,052.6%
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.
+1,508.5%
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
6.4% (2021) → 55.1% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: rate outside our plausibility band
not computed
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).
+22.4%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about +19.3% a year for the price.
Compare PT Bangun Kosambi Sukses 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 Services · 472 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score64 · Top 25%
Fair Value upside−28.0% · Below median
Profitability
Return on equity (12 months)20.9% · Top 25%
Return on assets6.0% · Top 25%
Net margin (12 months)72.1% · Top 25%
Operating margin (12 months)80.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)89.7% · Top 25%
Dividend yield (12 months)0.0% · Bottom 25%
Balance sheet
Debt / equity0.02× · Lowest 25%
Valuation Multiplesvs Real Estate Services median · lower = cheaper
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 Bangun Kosambi Sukses Tbk Fair Value". https://www.fairvalue-calculator.com/stock/CBDK
Frequently asked questions
Is PT Bangun Kosambi Sukses Tbk (CBDK) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 1,959 IDR versus a price of 2,720 IDR, about 28% lower (overvalued).
What is the fair value of CBDK?
Our model-based fair value for PT Bangun Kosambi Sukses Tbk is 1,959 IDR (as of Nov 4, 2026), built from audited fundamentals. The current price: 2,720 IDR.
What is the quality score of CBDK?
PT Bangun Kosambi Sukses Tbk has a Quality Score of 64/100. 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 Bangun Kosambi Sukses Tbk (CBDK)?
Our model-based price target is the fair value of 1,959 IDR (as of Nov 4, 2026) from 16 valuation models. Cautious scenario 1,441 IDR, optimistic scenario 2,767 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Bangun Kosambi Sukses Tbk stock forecast for 2026?
Our models put fair value at 1,959 IDR, about 28% lower versus a price of 2,720 IDR (overvalued). Cautious scenario 1,441 IDR, optimistic scenario 2,767 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Bangun Kosambi Sukses Tbk (CBDK)?
PT Bangun Kosambi Sukses Tbk reported trailing-twelve-month revenue of about 3.5T IDR (latest available figure, as of Nov 4, 2026).
What growth is priced into PT Bangun Kosambi Sukses Tbk (CBDK)?
For today's price to be fair in a discounted-cash-flow model, PT Bangun Kosambi Sukses Tbk would have to grow free cash flow by +22.4 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +1075.5 % per year. Calculated on free cash flow for fiscal year 2025. Over the last twelve months it was negative, so the figure above is uncertain. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of CBDK use?
Our models discount PT Bangun Kosambi Sukses Tbk at 13.5 %: a base by market capitalisation (small), 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 PT Bangun Kosambi Sukses Tbk that is +22.4 % 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 PT Bangun Kosambi Sukses Tbk (CBDK) delivered so far?
Over the past 4 years revenue at PT Bangun Kosambi Sukses Tbk grew +1075.5 % a year. The price currently implies free-cash-flow growth of +22.4 % 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 PT Bangun Kosambi Sukses Tbk (CBDK) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into PT Bangun Kosambi Sukses Tbk (+22.4 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PT Bangun Kosambi Sukses Tbk (CBDK)?
The free-cash-flow yield on the price is 3.30 % in the last fiscal year (free cash flow was negative over the last twelve months): that much free cash flow PT Bangun Kosambi Sukses 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 PT Bangun Kosambi Sukses Tbk (CBDK)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Bangun Kosambi Sukses Tbk it is 1,959 IDR per share (as of Nov 4, 2026), against a price of 2,720 IDR. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is PT Bangun Kosambi Sukses Tbk stock overvalued or undervalued in 2026?
As of Nov 4, 2026, CBDK trades above its calculated fair value: price 2,720 IDR, fair value 1,959 IDR, a gap of about −28% (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 CBDK?
No. The price is what the market pays today (2,720 IDR); the fair value is what the company's own numbers justify (1,959 IDR). For PT Bangun Kosambi Sukses Tbk the two are 761.37 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Bangun Kosambi Sukses Tbk worth?
The market values PT Bangun Kosambi Sukses Tbk at about 16.1T IDR (market capitalisation, as of Nov 4, 2026). Per share that is 2,720 IDR; our models calculate a fair value of 1,959 IDR per share.
What do the bullish and bearish scenarios say about CBDK?
Our models span a range for PT Bangun Kosambi Sukses Tbk: cautious scenario 1,441 IDR, base 1,959 IDR, optimistic 2,767 IDR per share (as of Nov 4, 2026, price 2,720 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CBDK?
PT Bangun Kosambi Sukses Tbk trades at a price-to-earnings ratio of 6.1 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1,959 IDR is built from several models across several years. Other multiples: P/B 1.8, P/S 4.6, EV/EBITDA 5.0.
How solid is the balance sheet of PT Bangun Kosambi Sukses Tbk (CBDK)?
Balance-sheet figures for PT Bangun Kosambi Sukses Tbk (as of Nov 4, 2026): return on equity 20.9%, debt of 0.02 per unit of equity. They feed the Quality Score of 64/100, which measures business quality independently of the share price.
How far is CBDK from its 52-week high?
PT Bangun Kosambi Sukses Tbk trades at 2,720 IDR, about 71% below its 52-week high of 9,412 IDR and at the low of 2,720 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1,959 IDR is for.
Which stocks are comparable to PT Bangun Kosambi Sukses Tbk?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties 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 Bangun Kosambi Sukses Tbk stock attractive at the current price?
The data as of Nov 4, 2026: price 2,720 IDR, calculated fair value 1,959 IDR (−28%), Quality Score 64/100, from 16 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 CBDK calculated?
We run PT Bangun Kosambi Sukses Tbk through 16 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 1,959 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 13.0% above its aggregate fair value. PT Bangun Kosambi Sukses 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 Bangun Kosambi Sukses Tbk (CBDK)?
The closing price on Nov 6, 2026 was 2,720 IDR. Our model-based fair value is 1,959 IDR, about 28% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Bangun Kosambi Sukses Tbk right now?
Solid but not exceptional quality (64/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (1,441 IDR to 2,767 IDR) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of PT Bangun Kosambi Sukses Tbk
How large is the market capitalisation of PT Bangun Kosambi Sukses Tbk (CBDK)?
The market capitalisation of PT Bangun Kosambi Sukses Tbk is 16.1T IDR (≈ $889M). 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 Bangun Kosambi Sukses Tbk (CBDK)?
The price-to-sales ratio of PT Bangun Kosambi Sukses Tbk is 4.58 (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 PT Bangun Kosambi Sukses Tbk (CBDK)?
Earnings per share at PT Bangun Kosambi Sukses Tbk are 446.98 IDR (price ÷ EPS = P/E 6.1). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of PT Bangun Kosambi Sukses Tbk (CBDK)?
The net margin of PT Bangun Kosambi Sukses Tbk is 72.1% (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 Bangun Kosambi Sukses Tbk (CBDK)?
The return on equity (ROE) of PT Bangun Kosambi Sukses Tbk is 20.9% (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 Bangun Kosambi Sukses Tbk (CBDK)?
On an EBIT basis the return on assets of PT Bangun Kosambi Sukses Tbk is 3.5% (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 PT Bangun Kosambi Sukses Tbk (CBDK)?
The operating margin of PT Bangun Kosambi Sukses Tbk is 80.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Bangun Kosambi Sukses Tbk (CBDK)?
Revenue at PT Bangun Kosambi Sukses Tbk is growing +89.7% versus a year earlier (3y avg +1,509%). 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 Bangun Kosambi Sukses Tbk (CBDK)?
Earnings per share at PT Bangun Kosambi Sukses Tbk are growing +192% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does PT Bangun Kosambi Sukses Tbk (CBDK) hold?
PT Bangun Kosambi Sukses Tbk holds more cash than debt, 2.9T IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch PT Bangun Kosambi Sukses Tbk in the live analysis
One click puts PT Bangun Kosambi Sukses 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 4, 2026