Intiland Development Tbk (DILD) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Intiland Development Tbk IDR 290, price IDR 112, upside +158.9%, quality 59 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Intiland Development 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
PT Intiland Development Tbk, together with its subsidiaries, develops and manages real estate properties in Indonesia. It operates through five segments: Real Estate, Rental of Office Building, Hotels, Industrial Estate, and Facilities.
Show more
PT Intiland Development Tbk, together with its subsidiaries, develops and manages real estate properties in Indonesia. It operates through five segments: Real Estate, Rental of Office Building, Hotels, Industrial Estate, and Facilities. The company engages in residential and apartment development; office space rental; hotel operation; industrial estate development and management; and golf courses, sports club, and related retail facilities management. It is also involved in fitness center; food and refined cuisine; hospitality; and telecommunications infrastructure activities. The company was formerly known as PT Dharmala Intiland Tbk and changed its name to PT Intiland Development Tbk in June 2007. PT Intiland Development Tbk was founded in 1974 and is headquartered in Jakarta, Indonesia.
Stock analysis
Intiland Development Tbk (DILD) currently trades at 112.00 IDR, while our model-based Fair Value estimate is 290.00 IDR, implying the stock looks roughly 61.4% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 1,271 IDR per share, and 12 of the 14 models we run sit above the 112.00 IDR price.
Bear case: the Economic Profit group reads lowest at 298.93 IDR, and 2 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: 186.28 IDR (bear) to 414.07 IDR (bull), the price of 112.00 IDR sits below 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 59/100 (solid quality), in the Real Estate sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Intiland Development Tbk reported revenue of 2.5T IDR in FY2025 versus 2.6T IDR in FY2021, a compound −1.6%/yr. Reported net income was 64.3B IDR in FY2025.
Key figures
Market cap 1.2T IDR (≈ $64.9M) · P/E ratio 20.7 · P/S ratio 0.54 · EPS (TTM) 5.42 IDR · Net margin 2.6% · Return on equity 2.4% · Return on assets (EBIT) 5.3% · Operating margin 23.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (low confidence).
What moves the price
The share trades about 31% below its 52-week high and 8% 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 159%, DILD screens cheaper than that median.
Fair Value models
Bear 186.28 IDRFair Value 290.00 IDRBull 414.07 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 (3.98 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.40/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−3.6%
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.
−7.9%
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.
−3.2%
Start year 2020 (pandemic). Over 10 years: +1.1% a year
Revenue growth 25 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.
+11.1%
’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.
−24.2%
Earnings growth per share plus dividend.
Earnings per share, growth per year−24.2%
Dividend (yield on the price)0.0%
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.−24% vs −17%, slowing
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.27% → 24%
Compare Intiland Development 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 · 578 stocks
Beats the industry median on 8/14 measures
A mixed picture versus its industry peers.
Valuation
Quality Score60 · Top 25%
Fair Value upside+159% · Top 25%
Profitability
Return on equity (TTM)2% · Below median
Return on assets3% · Top 25%
Net margin (TTM)2% · Below median
Operating margin (TTM)23% · Above median
Growth and dividend
Revenue growth−3% · Below median
Balance sheet
Debt / equity0.35× · Above 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). "Intiland Development Tbk Fair Value". https://www.fairvalue-calculator.com/stock/DILD
Frequently asked questions
Is Intiland Development Tbk (DILD) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 290.00 IDR versus a price of 112.00 IDR, about +159% upside (undervalued).
What is the fair value of DILD?
Our model-based fair value for Intiland Development Tbk is 290.00 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 112.00 IDR.
What is the quality score of DILD?
Intiland Development Tbk has a Quality Score of 59/100. 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 Intiland Development Tbk (DILD)?
Our model-based price target is the fair value of 290.00 IDR (as of Sep 24, 2026) from 14 valuation models. Cautious scenario 186.28 IDR, optimistic scenario 414.07 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Intiland Development Tbk stock forecast for 2026?
Our models put fair value at 290.00 IDR, about +159% upside versus a price of 112.00 IDR (undervalued). Cautious scenario 186.28 IDR, optimistic scenario 414.07 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Intiland Development Tbk (DILD)?
Intiland Development Tbk reported trailing-twelve-month revenue of about 2.4T IDR (latest available figure, as of Sep 24, 2026).
What is the intrinsic value of Intiland Development Tbk (DILD)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Intiland Development Tbk it is 290.00 IDR per share (as of Sep 24, 2026), against a price of 112.00 IDR. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is Intiland Development Tbk stock overvalued or undervalued in 2026?
As of Sep 24, 2026, DILD trades below its calculated fair value: price 112.00 IDR, fair value 290.00 IDR, a gap of about +159% (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 DILD?
No. The price is what the market pays today (112.00 IDR); the fair value is what the company's own numbers justify (290.00 IDR). For Intiland Development Tbk the two are 178.00 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Intiland Development Tbk worth?
The market values Intiland Development Tbk at about 1.2T IDR (market capitalisation, as of Sep 24, 2026). Per share that is 112.00 IDR; our models calculate a fair value of 290.00 IDR per share.
What do the bullish and bearish scenarios say about DILD?
Our models span a range for Intiland Development Tbk: cautious scenario 186.28 IDR, base 290.00 IDR, optimistic 414.07 IDR per share (as of Sep 24, 2026, price 112.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DILD?
Intiland Development Tbk trades at a price-to-earnings ratio of 20.7 (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 290.00 IDR is built from several models across several years. Other multiples: PEG 1.0, P/B 0.2, P/S 0.5, EV/EBITDA 2.5.
What is the PEG ratio of DILD?
The PEG ratio of Intiland Development Tbk is 1.03 (P/E divided by earnings growth, as of Sep 24, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of Intiland Development Tbk (DILD)?
Balance-sheet figures for Intiland Development Tbk (as of Sep 24, 2026): return on equity 2.4%, debt of 0.35 per unit of equity. They feed the Quality Score of 59/100, which measures business quality independently of the share price.
How far is DILD from its 52-week high?
Intiland Development Tbk trades at 112.00 IDR, about 31% below its 52-week high of 163.00 IDR and 8% above the low of 104.00 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 290.00 IDR is for.
Which stocks are comparable to Intiland Development 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 Intiland Development Tbk stock attractive at the current price?
The data as of Sep 24, 2026: price 112.00 IDR, calculated fair value 290.00 IDR (+159%), Quality Score 59/100, from 14 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 DILD calculated?
We run Intiland Development Tbk through 14 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 290.00 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 14.0 % above its aggregate fair value. Intiland Development Tbk currently trades 159 % 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 Intiland Development Tbk (DILD)?
The closing price on Sep 24, 2026 was 112.00 IDR. Our model-based fair value is 290.00 IDR, about +159% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Intiland Development Tbk right now?
The price is below even our cautious bear case (186.28 IDR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (59/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (186.28 IDR to 414.07 IDR) leaves room in how you read the outcome.
Key figures of Intiland Development Tbk
How large is the market capitalisation of Intiland Development Tbk (DILD)?
The market capitalisation of Intiland Development Tbk is 1.2T IDR (≈ $64.9M). 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 Intiland Development Tbk (DILD)?
The price-to-sales ratio of Intiland Development Tbk is 0.54 (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 Intiland Development Tbk (DILD)?
Earnings per share at Intiland Development Tbk are 5.42 IDR (price ÷ EPS = P/E 20.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Intiland Development Tbk (DILD)?
The net margin of Intiland Development Tbk is 2.6% (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 Intiland Development Tbk (DILD)?
The return on equity (ROE) of Intiland Development Tbk is 2.4% (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 Intiland Development Tbk (DILD)?
On an EBIT basis the return on assets of Intiland Development Tbk is 5.3% (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 Intiland Development Tbk (DILD)?
The operating margin of Intiland Development Tbk is 23.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Intiland Development Tbk (DILD)?
Revenue at Intiland Development Tbk is growing −3.3% versus a year earlier (3y avg −7.9%). 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 Intiland Development Tbk (DILD)?
Earnings per share at Intiland Development Tbk are growing −76.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Intiland Development Tbk (DILD) generate?
The free cash flow of Intiland Development Tbk is 819B IDR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does Intiland Development Tbk (DILD) carry?
The net debt of Intiland Development Tbk is 2.2T IDR (fiscal year 2025, ≈ 2.7 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 Intiland Development Tbk in the live analysis
One click puts Intiland Development 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.
