Puradelta Lestari PT (DMAS) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Puradelta Lestari PT IDR 140, price IDR 192, upside -26.9%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Puradelta Lestari PT 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 92.97 IDR – 208.00 IDR · fair‑value band 63.44 IDR – 259.90 IDR · the 192.00 IDR price screens above the 140.42 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Puradelta Lestari PT in your weekly email
Every Wednesday you see whether Puradelta Lestari PT 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 Puradelta Lestari Tbk engages in the residential, commercial, and industrial real estate businesses in Indonesia. The company operates through Property, Hotel, and Others segments.
Show more
PT Puradelta Lestari Tbk engages in the residential, commercial, and industrial real estate businesses in Indonesia. The company operates through Property, Hotel, and Others segments. Its portfolio includes Kota Deltamas, an independent city consisting of residential properties; commercial properties, such as shophouses; and industrial properties, including greenland international industrial center, and rents factory. The company was incorporated in 1993 and is headquartered in Jakarta Barat, Indonesia. PT Puradelta Lestari Tbk operates as a subsidiary of PT Sumber Arusmulia.
Stock analysis
Puradelta Lestari PT (DMAS) currently trades at 192.00 IDR, while our model-based Fair Value estimate is 140.42 IDR, implying the stock looks roughly 36.7% overvalued today.
Show more
Valuation
Bull case: the Dividend Discount group reads highest at a median of 370.87 IDR per share, and 6 of the 16 models we run sit above the 192.00 IDR price.
Bear case: the Growth DCF group reads lowest at 15.43 IDR, and 10 of the 16 models stay below the price. Evidence for this calculation is low.
Scenario range: 63.44 IDR (bear) to 259.90 IDR (bull), the price of 192.00 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 55/100 (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.
Puradelta Lestari PT reported revenue of 1.3T IDR in FY2025 versus 1.4T IDR in FY2021, a compound −2.4%/yr. Reported net income was 800B IDR in FY2025, compounding +2.9%/yr from FY2021.
Key figures
Market cap 9.3T IDR (≈ $517M) · P/E ratio 5.9 · P/S ratio 3.63 · EPS (TTM) 32.36 IDR · Net margin 61.1% · Return on equity 23.5% · Return on assets (EBIT) 13.4% · Operating margin 45.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 8% below its 52-week high and 68% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 54% fair-value upside, at −27%, DMAS screens richer than that median.
Fair Value models
Bear 63.44 IDRFair Value 140.42 IDRBull 259.90 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 (23.76 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.28/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−35.6%
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.
−12.2%
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.
−13.0%
Start year 2020 (pandemic). Over 10 years: −5.4% a year
Revenue growth 17 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.
+20.5%
’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.
−9.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−9.7%
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.−10% vs −3%, 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.50% → 46%
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
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).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
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 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score54 · Above median
Fair Value upside−26% · Below median
Profitability
Return on equity (TTM)24% · Top 25%
Return on assets12% · Top 25%
Net margin (TTM)62% · Top 25%
Operating margin (TTM)46% · Top 25%
Growth and dividend
Revenue growth611% · Top 25%
Dividend yield (TTM)17.4% · Top 25%
Balance sheet
Debt / equity0.04× · Lowest 25%
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (TTM)5.9× · Cheapest 25%
P/B1.39× · Priciest 25%
P/S (TTM)3.66× · Priciest 25%
P/FCF0.1× · Cheapest 25%
EV/EBITDA6.0× · Cheaper than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 49
FUTURE (revenue growth)100· sector 0
PAST (return on equity)94· sector 12
HEALTH (low debt)98· sector 83
DIVIDEND (yield)100· sector 56
VALUE 0: the price sits above our fair-value range.
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.
Is Puradelta Lestari PT (DMAS) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 140.42 IDR versus a price of 192.00 IDR, about −27% upside (overvalued).
What is the fair value of DMAS?
Our model-based fair value for Puradelta Lestari PT is 140.42 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 192.00 IDR.
What is the quality score of DMAS?
Puradelta Lestari PT has a Quality Score of 55/100. 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 Puradelta Lestari PT (DMAS)?
Our model-based price target is the fair value of 140.42 IDR (as of Sep 24, 2026) from 16 valuation models. Cautious scenario 63.44 IDR, optimistic scenario 259.90 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Puradelta Lestari PT stock forecast for 2026?
Our models put fair value at 140.42 IDR, about −27% upside versus a price of 192.00 IDR (overvalued). Cautious scenario 63.44 IDR, optimistic scenario 259.90 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Puradelta Lestari PT (DMAS)?
Puradelta Lestari PT reported trailing-twelve-month revenue of about 2.5T IDR (latest available figure, as of Sep 24, 2026).
What growth is priced into Puradelta Lestari PT (DMAS)?
For today's price to be fair in a discounted-cash-flow model, Puradelta Lestari PT would have to grow free cash flow by more than 80 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -13.0 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of DMAS use?
Our models discount Puradelta Lestari PT at 12.0 %: a base by market capitalisation (small), damped by beta 0.11, 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 Puradelta Lestari PT that is more than 80 % per year a year over ten years, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has Puradelta Lestari PT (DMAS) delivered so far?
Over the past 5 years revenue at Puradelta Lestari PT grew -13.0 % a year. The price currently implies more than 80 % 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 Puradelta Lestari PT (DMAS) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into Puradelta Lestari PT (more than 80 % 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 Puradelta Lestari PT (DMAS)?
The free-cash-flow yield on the price is 0.16 %: that much free cash flow Puradelta Lestari PT produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Puradelta Lestari PT (DMAS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Puradelta Lestari PT it is 140.42 IDR per share (as of Sep 24, 2026), against a price of 192.00 IDR. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is Puradelta Lestari PT stock overvalued or undervalued in 2026?
As of Sep 24, 2026, DMAS trades above its calculated fair value: price 192.00 IDR, fair value 140.42 IDR, a gap of about −27% (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 DMAS?
No. The price is what the market pays today (192.00 IDR); the fair value is what the company's own numbers justify (140.42 IDR). For Puradelta Lestari PT the two are 51.58 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Puradelta Lestari PT worth?
The market values Puradelta Lestari PT at about 9.3T IDR (market capitalisation, as of Sep 24, 2026). Per share that is 192.00 IDR; our models calculate a fair value of 140.42 IDR per share.
What do the bullish and bearish scenarios say about DMAS?
Our models span a range for Puradelta Lestari PT: cautious scenario 63.44 IDR, base 140.42 IDR, optimistic 259.90 IDR per share (as of Sep 24, 2026, price 192.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DMAS?
Puradelta Lestari PT trades at a price-to-earnings ratio of 5.9 (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 140.42 IDR is built from several models across several years. Other multiples: P/B 1.4, P/S 3.7, EV/EBITDA 6.0.
How solid is the balance sheet of Puradelta Lestari PT (DMAS)?
Balance-sheet figures for Puradelta Lestari PT (as of Sep 24, 2026): return on equity 23.5%, debt of 0.04 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is DMAS from its 52-week high?
Puradelta Lestari PT trades at 192.00 IDR, about 8% below its 52-week high of 208.00 IDR and 68% above the low of 114.01 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 140.42 IDR is for.
Which stocks are comparable to Puradelta Lestari PT?
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 Puradelta Lestari PT stock attractive at the current price?
The data as of Sep 24, 2026: price 192.00 IDR, calculated fair value 140.42 IDR (−27%), Quality Score 55/100, 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 DMAS calculated?
We run Puradelta Lestari PT through 16 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 140.42 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. Puradelta Lestari PT 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 Puradelta Lestari PT (DMAS)?
The closing price on Sep 24, 2026 was 192.00 IDR. Our model-based fair value is 140.42 IDR, about −27% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Puradelta Lestari PT right now?
The model range is unusually wide (63.44 IDR to 259.90 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder. 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 Puradelta Lestari PT (DMAS) come from?
Earnings per share at Puradelta Lestari PT grew +0.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share −0.9 %, EBIT margin +0.3 %, tax rate −0.2 %, residual (interest, one-offs) +1.2 %. 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 Puradelta Lestari PT
How large is the market capitalisation of Puradelta Lestari PT (DMAS)?
The market capitalisation of Puradelta Lestari PT is 9.3T IDR (≈ $517M). 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 Puradelta Lestari PT (DMAS)?
The price-to-sales ratio of Puradelta Lestari PT is 3.63 (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 Puradelta Lestari PT (DMAS)?
Earnings per share at Puradelta Lestari PT are 32.36 IDR (price ÷ EPS = P/E 5.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Puradelta Lestari PT (DMAS)?
The net margin of Puradelta Lestari PT is 61.1% (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 Puradelta Lestari PT (DMAS)?
The return on equity (ROE) of Puradelta Lestari PT is 23.5% (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 Puradelta Lestari PT (DMAS)?
On an EBIT basis the return on assets of Puradelta Lestari PT is 13.4% (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 Puradelta Lestari PT (DMAS)?
The operating margin of Puradelta Lestari PT is 45.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Puradelta Lestari PT (DMAS)?
Revenue at Puradelta Lestari PT is growing +611% versus a year earlier (3y avg −12.2%). 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 Puradelta Lestari PT (DMAS)?
Earnings per share at Puradelta Lestari PT are growing +382% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Puradelta Lestari PT (DMAS) hold?
Puradelta Lestari PT holds more cash than debt, 379B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Puradelta Lestari PT in the live analysis
One click puts Puradelta Lestari PT 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.
