PT Cahayasakti Investindo Sukses Tbk (CSIS) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of PT Cahayasakti Investindo Sukses Tbk IDR 237, price IDR 198, upside +19.7%, quality 75 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch PT Cahayasakti Investindo Sukses Tbk for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
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, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 16.66 IDR – 509.90 IDR · fair‑value band 165.83 IDR – 307.97 IDR · the 198.00 IDR price screens below the 236.90 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 24, 2026.
Follow PT Cahayasakti Investindo Sukses Tbk in your weekly email
Every Wednesday you see whether PT Cahayasakti Investindo 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 Cahayasakti Investindo Sukses Tbk, together with its subsidiaries, engages in real estate, furniture trading, and construction services businesses. It operates through three segments: Construction, Real Estate, and Others.
Show more
PT Cahayasakti Investindo Sukses Tbk, together with its subsidiaries, engages in real estate, furniture trading, and construction services businesses. It operates through three segments: Construction, Real Estate, and Others. The company engages in property development; property project management; sales of land plots and building units; and rental of building units. It also involved in retail and furniture projects. The company was incorporated in 1995 and is headquartered in Bogor, Indonesia. PT Cahayasakti Investindo Sukses Tbk operates as a subsidiary of PT Andalan Utama Bintara.
Stock analysis
PT Cahayasakti Investindo Sukses Tbk (CSIS) currently trades at 198.00 IDR, while our model-based Fair Value estimate is 236.90 IDR, implying the stock looks roughly 16.4% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 370.43 IDR per share, and 16 of the 24 models we run sit above the 198.00 IDR price.
Bear case: the Asset-Based group reads lowest at 74.57 IDR, and 8 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 165.83 IDR (bear) to 307.97 IDR (bull), the price of 198.00 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 75/100 (high quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
PT Cahayasakti Investindo Sukses Tbk reported revenue of 106B IDR in FY2025 versus 83.5B IDR in FY2021, a compound +6.0%/yr. Reported net income was 17.4B IDR in FY2025, compounding +15.0%/yr from FY2021.
Key figures
Market cap 324B IDR (≈ $18.1M) · P/E ratio 28.6 · P/S ratio 4.71 · EPS (TTM) 6.92 IDR · Dividend yield 1.5% · Net margin 16.5% · Return on equity 11.6% · Return on assets (EBIT) 3.1%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 49 out of 100 (low confidence).
What moves the price
The share trades about 61% below its 52-week high and 57% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 54% fair-value upside, at 20%, CSIS screens richer than that median.
Fair Value models
Bear 165.83 IDRFair Value 236.90 IDRBull 307.97 IDR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (2.88 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.Evidence ⓘEvidence = 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.72/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+26.5%
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.
+9.3%
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.
+4.3%
Start year 2020 (pandemic). Over 10 years: +7.1% a year
Revenue growth 14 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.
+12.0%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+23.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+22.0%
Dividend (yield on the price)1.5%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.22% vs 13%, picking up
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.17% → 28%
2025 sits 161% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2020 (pandemic)
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).
−12.6%
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 −14.8% a year for the price.
Compare PT Cahayasakti Investindo 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 - Development · 577 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score76 · Top 25%
Fair Value upside+19% · Above median
Profitability
Return on equity (TTM)12% · Top 25%
Return on assets6% · Top 25%
Net margin (TTM)21% · Top 25%
Operating margin (TTM)59% · Top 25%
Growth and dividend
Revenue growth263% · Top 25%
Dividend yield (TTM)1.5% · Below median
Balance sheet
Debt / equity0.16× · Below median
Valuation Multiplesvs Real Estate - Development 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 Cahayasakti Investindo Sukses Tbk Fair Value". https://www.fairvalue-calculator.com/stock/CSIS
Frequently asked questions
Is PT Cahayasakti Investindo Sukses Tbk (CSIS) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 236.90 IDR versus a price of 198.00 IDR, about +20% upside (undervalued).
What is the fair value of CSIS?
Our model-based fair value for PT Cahayasakti Investindo Sukses Tbk is 236.90 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 198.00 IDR.
What is the quality score of CSIS?
PT Cahayasakti Investindo Sukses Tbk has a Quality Score of 75/100. 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 Cahayasakti Investindo Sukses Tbk (CSIS)?
Our model-based price target is the fair value of 236.90 IDR (as of Sep 24, 2026) from 24 valuation models. Cautious scenario 165.83 IDR, optimistic scenario 307.97 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Cahayasakti Investindo Sukses Tbk stock forecast for 2026?
Our models put fair value at 236.90 IDR, about +20% upside versus a price of 198.00 IDR (undervalued). Cautious scenario 165.83 IDR, optimistic scenario 307.97 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Cahayasakti Investindo Sukses Tbk (CSIS)?
PT Cahayasakti Investindo Sukses Tbk reported trailing-twelve-month revenue of about 133B IDR (latest available figure, as of Sep 24, 2026).
Does PT Cahayasakti Investindo Sukses Tbk pay a dividend?
PT Cahayasakti Investindo Sukses Tbk currently shows a dividend yield of about 1.52% relative to its recent price (as of Sep 24, 2026).
What growth is priced into PT Cahayasakti Investindo Sukses Tbk (CSIS)?
For today's price to be fair in a discounted-cash-flow model, PT Cahayasakti Investindo Sukses Tbk would have to grow free cash flow by -12.6 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +4.3 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of CSIS use?
Our models discount PT Cahayasakti Investindo Sukses Tbk at 10.5 %: a base by market capitalisation (nano), damped by beta 0.19, 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 Cahayasakti Investindo Sukses Tbk that is -12.6 % per year a year over ten years, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has PT Cahayasakti Investindo Sukses Tbk (CSIS) delivered so far?
Over the past 5 years revenue at PT Cahayasakti Investindo Sukses Tbk grew +4.3 % a year. The price currently implies -12.6 % per year free-cash-flow growth a 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 Cahayasakti Investindo Sukses Tbk (CSIS) growing?
The median revenue growth in the sector is +4.6 % a year. That is the yardstick for the growth priced into PT Cahayasakti Investindo Sukses Tbk (-12.6 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PT Cahayasakti Investindo Sukses Tbk (CSIS)?
The free-cash-flow yield on the price is 18.53 %: that much free cash flow PT Cahayasakti Investindo Sukses Tbk produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), 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 Cahayasakti Investindo Sukses Tbk (CSIS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Cahayasakti Investindo Sukses Tbk it is 236.90 IDR per share (as of Sep 24, 2026), against a price of 198.00 IDR. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is PT Cahayasakti Investindo Sukses Tbk stock overvalued or undervalued in 2026?
As of Sep 24, 2026, CSIS trades below its calculated fair value: price 198.00 IDR, fair value 236.90 IDR, a gap of about +20% (undervalued). 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 CSIS?
No. The price is what the market pays today (198.00 IDR); the fair value is what the company's own numbers justify (236.90 IDR). For PT Cahayasakti Investindo Sukses Tbk the two are 38.90 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Cahayasakti Investindo Sukses Tbk worth?
The market values PT Cahayasakti Investindo Sukses Tbk at about 324B IDR (market capitalisation, as of Sep 24, 2026). Per share that is 198.00 IDR; our models calculate a fair value of 236.90 IDR per share.
What do the bullish and bearish scenarios say about CSIS?
Our models span a range for PT Cahayasakti Investindo Sukses Tbk: cautious scenario 165.83 IDR, base 236.90 IDR, optimistic 307.97 IDR per share (as of Sep 24, 2026, price 198.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CSIS?
PT Cahayasakti Investindo Sukses Tbk trades at a price-to-earnings ratio of 28.6 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 236.90 IDR is built from several models across several years. Other multiples: P/B 1.6, P/S 2.4, EV/EBITDA 5.4.
How solid is the balance sheet of PT Cahayasakti Investindo Sukses Tbk (CSIS)?
Balance-sheet figures for PT Cahayasakti Investindo Sukses Tbk (as of Sep 24, 2026): return on equity 11.6%, debt of 0.16 per unit of equity. They feed the Quality Score of 75/100, which measures business quality independently of the share price.
How far is CSIS from its 52-week high?
PT Cahayasakti Investindo Sukses Tbk trades at 198.00 IDR, about 61% below its 52-week high of 509.90 IDR and 57% above the low of 126.39 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 236.90 IDR is for.
Which stocks are comparable to PT Cahayasakti Investindo Sukses Tbk?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, Vinhomes Joint Stock Company, CK Asset Holdings, 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 Cahayasakti Investindo Sukses Tbk stock attractive at the current price?
The data as of Sep 24, 2026: price 198.00 IDR, calculated fair value 236.90 IDR (+20%), Quality Score 75/100, 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 CSIS calculated?
We run PT Cahayasakti Investindo Sukses Tbk through 24 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 236.90 IDR, 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 Cahayasakti Investindo Sukses Tbk currently trades 20 % 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 PT Cahayasakti Investindo Sukses Tbk (CSIS)?
The closing price on Sep 24, 2026 was 198.00 IDR. Our model-based fair value is 236.90 IDR, about +20% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Cahayasakti Investindo Sukses Tbk right now?
A fairly wide model range (165.83 IDR to 307.97 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.
Where does the earnings growth of PT Cahayasakti Investindo Sukses Tbk (CSIS) come from?
Earnings per share at PT Cahayasakti Investindo Sukses Tbk grew +5.0 % a year from 2014 to 2025. Broken into its drivers: revenue per share +0.7 %, EBIT margin +7.9 %, tax rate +1.6 %, residual (interest, one-offs) −4.9 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of PT Cahayasakti Investindo Sukses Tbk
How large is the market capitalisation of PT Cahayasakti Investindo Sukses Tbk (CSIS)?
The market capitalisation of PT Cahayasakti Investindo Sukses Tbk is 324B IDR (≈ $18.1M). 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 Cahayasakti Investindo Sukses Tbk (CSIS)?
The price-to-sales ratio of PT Cahayasakti Investindo Sukses Tbk is 4.71 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of PT Cahayasakti Investindo Sukses Tbk (CSIS)?
Earnings per share at PT Cahayasakti Investindo Sukses Tbk are 6.92 IDR (price ÷ EPS = P/E 28.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of PT Cahayasakti Investindo Sukses Tbk (CSIS)?
The dividend yield of PT Cahayasakti Investindo Sukses Tbk is 1.5% (payout 43.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of PT Cahayasakti Investindo Sukses Tbk (CSIS)?
The net margin of PT Cahayasakti Investindo Sukses Tbk is 16.5% (fiscal year 2025). 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 Cahayasakti Investindo Sukses Tbk (CSIS)?
The return on equity (ROE) of PT Cahayasakti Investindo Sukses Tbk is 11.6% (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 PT Cahayasakti Investindo Sukses Tbk (CSIS)?
On an EBIT basis the return on assets of PT Cahayasakti Investindo Sukses Tbk is 3.1% (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 Cahayasakti Investindo Sukses Tbk (CSIS)?
The operating margin of PT Cahayasakti Investindo Sukses Tbk is 59.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Cahayasakti Investindo Sukses Tbk (CSIS)?
Revenue at PT Cahayasakti Investindo Sukses Tbk is growing +263% versus a year earlier (3y avg +9.3%). 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 Cahayasakti Investindo Sukses Tbk (CSIS)?
Earnings per share at PT Cahayasakti Investindo Sukses Tbk are growing +39.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PT Cahayasakti Investindo Sukses Tbk (CSIS) carry?
The net debt of PT Cahayasakti Investindo Sukses Tbk is 8.2B IDR (fiscal year 2025, ≈ 0.2 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 PT Cahayasakti Investindo Sukses Tbk in the live analysis
One click puts PT Cahayasakti Investindo Sukses Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
