EN DE

PT Citra Marga Nusaphala Persada Tbk, (CMNP) Fair Value & Analysis

Industrials · ID · Market cap 9.0T IDR

PC PT Citra Marga Nusaphala Persada Tbk, CMNP · JK
Price1,375 IDR
Fair Value2,818 IDR
Upside+105.0%
Quality48/100
Watch PT Citra Marga Nusaphala Persada Tbk, for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 18.9% net margin
Low debt · generates free cash flow
Ranks above peers (12/14)
Moderate moat 63/100
Evidence: Medium Range 1,874 IDR – 3,740 IDR Share as image

Fair value as of: Jul 14, 2026

From 26 valuation models · updated 27 days ago

Share price +0.4% over the past month.

Below-average quality, screening 105% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (1,874 IDR). The market is more pessimistic than our downside scenario.
  • Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (1,874 IDR to 3,740 IDR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

3,970 IDR 1,195 IDR Fair Value 2,818 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range 1,195 IDR – 3,970 IDR · fair‑value band 1,874 IDR – 3,740 IDR · the 1,375 IDR price screens below the 2,818 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

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

Analysis

PT Citra Marga Nusaphala Persada Tbk, (CMNP) currently trades at 1,375 IDR, while our model-based Fair Value estimate is 2,818 IDR, implying the stock looks roughly 105.0% undervalued today. The Quality Score stands at 48/100 (below-average quality), in the Industrials 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: medium), always confirm before acting.

Over the trailing twelve months, PT Citra Marga Nusaphala Persada Tbk, generated revenue of 5.7T IDR at a net margin of 18.9%. Revenue declined 5.8% year over year. It earns a return on equity of 6.2%. Net debt stands at 5.8T IDR. Fundamentals as of Jul 14, 2026

Our scenario range runs from 1,874 IDR (bear case) to 3,740 IDR (bull case); at 1,375 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 35% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 25% fair-value upside, at 105%, CMNP 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 BearBaseBull Evidence
Highest evidence
Growth DCF 1,122 IDR 3,180 IDR 6,609 IDR 80
Residual Income 1,810 IDR 1,910 IDR 2,095 IDR 76
Rev-Margin DCF 613.05 IDR 1,678 IDR 3,165 IDR 74
All 26 models by family
DCF Models
FCF DCF 1,168 IDR 2,889 IDR 7,381 IDR 38
Owner Earnings 2,131 IDR 5,262 IDR 11,547 IDR 31
5Y Revenue Exit 613.05 IDR 1,716 IDR 3,269 IDR 39
5Y EBITDA Exit 1,700 IDR 4,127 IDR 7,368 IDR 41
5Y P/E Exit 1,478 IDR 3,634 IDR 6,268 IDR 38
10Y Revenue Exit 730.87 IDR 1,899 IDR 3,833 IDR 36
10Y EBITDA Exit 1,534 IDR 3,785 IDR 7,608 IDR 37
10Y P/E Exit 1,378 IDR 3,400 IDR 6,595 IDR 35
Earnings-Based
Graham-Dodd 1,054 IDR 6,151 IDR 8,561 IDR 54
Lynch FV 1,741 IDR 2,487 IDR 3,233 IDR 50
PEG = 1.0 1,741 IDR 2,487 IDR 3,233 IDR 46
EPV 1,183 IDR 1,521 IDR 1,821 IDR 59
Dividend Discount
Gordon GGM 63.20 IDR 137.99 IDR 232.17 IDR 70
DDM Multi-Stage 63.20 IDR 113.03 IDR 143.80 IDR 61
Multiples
P/E Multiple 2,440 IDR 3,254 IDR 4,067 IDR 63
P/S Multiple 1,300 IDR 1,733 IDR 2,167 IDR 58
P/B Multiple 1,975 IDR 2,634 IDR 3,292 IDR 55
EV/EBIT 2,351 IDR 3,377 IDR 4,403 IDR 53
EV/EBITDA 2,039 IDR 2,961 IDR 3,883 IDR 54
EV/Revenue 363.89 IDR 831.87 IDR 1,300 IDR 43
Asset-Based
NCAV (Graham) 1,104 IDR 1,479 IDR 2,208 IDR 50
Growth DCF
Growth DCF 1,122 IDR 3,180 IDR 6,609 IDR 80
Rev-Margin DCF 613.05 IDR 1,678 IDR 3,165 IDR 74
Economic Profit
Residual Income 1,810 IDR 1,910 IDR 2,095 IDR 76
ROIC Compounder 1,183 IDR 1,521 IDR 1,821 IDR 72
Growth Earnings
Growth-Adj P/E 2,561 IDR 3,659 IDR 4,756 IDR 68

Widest divergence: Growth Earnings (3,659 IDR) versus Dividend Discount (113.03 IDR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 5.7T IDR
Revenue growth (YoY) -5.8%
Net margin 18.9%
Return on equity 6.2%
Free cash flow 841B IDR FY2025
P/E ratio 7.8
More key figures
Operating margin 44.8%
EPS (TTM) 174.04 IDR
EPS growth (YoY) +10.5%
Net debt 5.8T IDR FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 47 · Market factors (momentum, volatility) 46

Profitability 33
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 57
Disciplined investing over empire-building
Low Volatility 72
Calm price path (market factor)
Momentum 39
Price trend over the last 3–12 months (market factor)
52W Momentum 28
Distance to the 52-week high (market factor)
Net Issuance 48
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 Citra Marga Nusaphala Persada Tbk, together with its subsidiaries, constructs, operates, and maintains toll roads in Indonesia. It provides trade, development, procurement, contractors, industry, land management, toll road support, and other services. The company was founded in 1987 and is headquartered in Jakarta Utara, Indonesia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Citra Marga Nusaphala Persada Tbk, reported revenue of 5.8T IDR in FY2025 versus 4.4T IDR in FY2021, a compound +6.9%/yr. Reported net income was 1.0T IDR in FY2025, compounding +8.9%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
5.8T IDR
Latest YoY
+41.3%
Avg. growth/yr (3Y)
+9.1%
Avg. growth/yr (5Y)
+17.5%
Avg. growth/yr (25Y)
+12.3%
Revenue +6.9%/yr
FY21 4.4T IDR
FY22 4.5T IDR
FY23 7.6T IDR
FY24 4.1T IDR
FY25 5.8T IDR
Net income +8.9%/yr
FY21 738B IDR
FY22 914B IDR
FY23 1.0T IDR
FY24 1.1T IDR
FY25 1.0T IDR

Watch CMNP: 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 Citra Marga Nusaphala Persada Tbk, Fair Value". https://www.fairvalue-calculator.com/stock/CMNP

Peer Group

Infrastructure Operations · 65 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 48 · Below median
Fair Value upside +105% · Top 25%
Return on equity (TTM) 6% · Above median
Return on assets 4% · Above median
Net margin (TTM) 19% · Above median
Operating margin (TTM) 45% · Top 25%
Revenue growth -6% · Below median
Debt / equity 0.41× · Lower than median

Valuation Multiples vs Infrastructure Operations median · lower = cheaper

P/E (TTM) 7.8× · Cheaper than 75% of peers
P/B 0.61× · Cheaper than median
P/S (TTM) 1.58× · Cheaper than median
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 7.2× · Cheaper than median
PEG 0.88× · 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 54
FUTURE 0 · sector 13
PAST 25 · sector 25
HEALTH 80 · sector 69
DIVIDEND 0 · sector 79

Insider activity: 40/100

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 Infrastructure Operations stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Compare PT Citra Marga Nusaphala Persada Tbk, with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Citra Marga Nusaphala Persada Tbk, (CMNP) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of 2,818 IDR versus a price of 1,375 IDR, about +105% (undervalued).
What is the fair value of CMNP?
Our model-based fair value for PT Citra Marga Nusaphala Persada Tbk, is 2,818 IDR (as of Jul 14, 2026), built from audited fundamentals. The current price is 1,375 IDR.
What is the quality score of CMNP?
PT Citra Marga Nusaphala Persada Tbk, has a Quality Score of 48/100. 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 Citra Marga Nusaphala Persada Tbk, (CMNP)?
PT Citra Marga Nusaphala Persada Tbk, reported trailing-twelve-month revenue of about 5.7T IDR (latest available figure, as of Jul 14, 2026).
What is the net profit margin of CMNP?
The net profit margin of PT Citra Marga Nusaphala Persada Tbk, is about 18.9%, meaning it keeps roughly 18.9% 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 Citra Marga Nusaphala Persada 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.