PT Bangun Kosambi Sukses Tbk, (CBDK) Fair Value & Analysis
Real Estate · ID · Market cap 19.8T IDR
Fair value as of: Jul 16, 2026
From 14 valuation models · updated 24 days ago
Share price +13.0% over the past month.
A solid business, currently priced close to our fair value.
What matters now
- The model range is unusually wide (2,577 IDR to 7,226 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution.
- The price sits close to our fair value, market and models broadly agree here, little valuation tension.
- As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Price vs Fair Value (19 months)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.
How to read this chart
19‑month range 3,136 IDR – 10,428 IDR · fair‑value band 2,577 IDR – 7,226 IDR · the 3,820 IDR price screens above the 3,464 IDR fair value. Dashed = 300-day average. As of Jul 16, 2026.
Analysis
PT Bangun Kosambi Sukses Tbk, (CBDK) currently trades at 3,820 IDR, while our model-based Fair Value estimate is 3,464 IDR, implying the stock looks roughly 9.3% fairly valued today. The Quality Score stands at 63/100 (solid quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).
Over the trailing twelve months, PT Bangun Kosambi Sukses Tbk, generated revenue of 2.8T IDR at a net margin of 63.0%. Revenue grew 74.2% year over year. It earns a return on equity of 15.9%. The balance sheet holds a net cash position of 2.9T IDR. Fundamentals as of Jul 16, 2026
Our scenario range runs from 2,577 IDR (bear case) to 7,226 IDR (bull case); at 3,820 IDR, the current price sits within 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 61% below its 52-week high and 27% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -13% fair-value upside, at -9%, CBDK 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.
All 14 models by family
Widest divergence: DCF Models (5,414 IDR) versus Asset-Based (1,069 IDR). Highest evidence: Growth DCF (80).
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 62 · Market factors (momentum, volatility) 6
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 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. The company was founded in 2000 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 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.
Watch CBDK: get an alert when its fair value changes →
Peer Group
Real Estate Services · 521 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.
Valuation Multiples vs Real Estate Services median · lower = cheaper
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.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
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 Services stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Vingroup Joint Stock Company VIC | 223,000 VND | 25,731 VND | -88% |
| KE Holdings 2423 | HK$44.76 | HK$18.03 | -60% |
| Swire Properties Limited 1972 | HK$23.90 | HK$18.75 | -22% |
| China Resources Mixc Lifestyle Services Limited 1209 | HK$39.92 | HK$34.92 | -13% |
| Plaza S.A MALLPLAZA | 3,725 CLP | 5,571 CLP | +50% |
| SAGAA SAGAA | kr 170.00 | kr 75.55 | -56% |
| Cencosud Shopping S.A CENCOMALLS | 2,324 CLP | 2,976 CLP | +28% |
| WHA Corporation WHAR | 5.45 THB | 4.14 THB | -24% |
| PT Sarana Menara Nusantara Tbk. owns and TOWR | 372.00 IDR | 1,208 IDR | +225% |
| PT Metropolitan Kentjana Tbk MKPI | 20,975 IDR | 19,160 IDR | -9% |
Compare PT Bangun Kosambi Sukses Tbk, with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Real Estate stocks →
Frequently asked questions
Is PT Bangun Kosambi Sukses Tbk, (CBDK) overvalued or undervalued?
What is the fair value of CBDK?
What is the quality score of CBDK?
What is the revenue of PT Bangun Kosambi Sukses Tbk, (CBDK)?
What is the net profit margin of CBDK?
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.
Track PT Bangun Kosambi Sukses 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.