PT Bakrieland Development Tbk (ELTY) Fair Value & Analysis
Real Estate · ID · Market cap 1.0T IDR
Fair value as of: Jul 16, 2026
From 13 valuation models · updated 25 days ago
Share price +72.7% over the past month.
A solid business, screening 42% undervalued on our models.
What matters now
- Solid quality (51/100) at a price below fair value, the discount is the argument here, not the business quality.
- A fairly wide model range (35.38 IDR to 72.88 IDR) leaves room in how you read the outcome.
- As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Price vs Fair Value (5 years)
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
60‑month range 6.00 IDR – 99.00 IDR · fair‑value band 35.38 IDR – 72.88 IDR · the 38.00 IDR price screens below the 54.13 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 16, 2026.
Analysis
PT Bakrieland Development Tbk (ELTY) currently trades at 38.00 IDR, while our model-based Fair Value estimate is 54.13 IDR, implying the stock looks roughly 42.5% undervalued today. The Quality Score stands at 51/100 (solid quality), in the Real Estate 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 Bakrieland Development Tbk generated revenue of 1.4T IDR at a net margin of 0.4%. Revenue grew 14.4% year over year. It earns a return on equity of -0.5%. Net debt stands at 908B IDR. Fundamentals as of Jul 16, 2026
Our scenario range runs from 35.38 IDR (bear case) to 72.88 IDR (bull case); at 38.00 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 65% below its 52-week high and 322% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -13% fair-value upside, at 42%, ELTY 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 13 models by family
Widest divergence: Dividend Discount (424.15 IDR) versus Growth DCF (32.36 IDR). Highest evidence: Growth DCF (80).
Notify me when ELTY reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
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 49 · Market factors (momentum, volatility) 55
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 Bakrieland Development Tbk operates as an integrated property company in Indonesia. The company develops and sells urban properties, landed residential estates, office buildings, malls, commercial areas, hotels, and resorts, as well as theme parks and food courts.
Full company description
PT Bakrieland Development Tbk operates as an integrated property company in Indonesia. The company develops and sells urban properties, landed residential estates, office buildings, malls, commercial areas, hotels, and resorts, as well as theme parks and food courts. It also rents and manages offices, spaces, and courts; manages theme parks and recreation parks; operates and manages hotels; and real estate, advertising, promotion services, court facilities, management of sports facilities, fitness clubs, parking activities, arena facilities, building and industrial cleaning, private security, security system services, fixed-time labor provider, combined facility support service provider, general public services, garden care and maintenance, water pipeline installation, general building cleaning services, construction of accommodation buildings, highways, roads, hotels, villas, restaurants, cafes, tourism areas, educational buildings, offices, lodgings, entertainment and sports facilities, trading, investment, refinancing businesses, management of buildings, apartments, residential areas, shopping centers, land preparation, installation of waterways, food and beverage services, wireless telecommunication services. The company was formerly known as PT Elang Realty Tbk and changed its name to PT Bakrieland Development Tbk in April 1997. PT Bakrieland Development Tbk was founded in 1990 and is headquartered in Jakarta, Indonesia.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
PT Bakrieland Development Tbk reported revenue of 1.4T IDR in FY2025 versus 784B IDR in FY2021, a compound +16.1%/yr. Reported net income was −16.7B IDR in FY2025.
Watch ELTY: get an alert when its fair value changes →
Peer Group
Real Estate Services · 520 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 Bakrieland Development 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 Bakrieland Development Tbk (ELTY) overvalued or undervalued?
What is the fair value of ELTY?
What is the quality score of ELTY?
What is the revenue of PT Bakrieland Development Tbk (ELTY)?
What is the net profit margin of ELTY?
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 Bakrieland Development 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.