Gowa Makassar Tourism Develop (GMTD) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Gowa Makassar Tourism Develop stock IDR 489, price IDR 805, that is 39.3% below the price, quality 37 out of 100. Rating: strongly overvalued. Calculated from audited financials with 16 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 9, 2026.
How to read this chart
60‑month range 805.00 IDR – 6,545 IDR · fair‑value band 351.76 IDR – 655.70 IDR · the 805.00 IDR price screens above the 488.53 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Gowa Makassar Tourism Develop in your weekly email
Every Wednesday you see whether Gowa Makassar Tourism Develop 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 Gowa Makassar Tourism Development Tbk engages in the real estate and property development businesses in Indonesia. The company develops residential, commercial and tourism areas, including housing, land lots, and recreational facilities; and engages in construction activities.
Show moreShow less
It also provides land lots to investors for private development of residential and commercial; full municipality services by township management; and maintenance of facilities and infrastructures services.
PT Gowa Makassar Tourism Development Tbk was founded in 1991 and is headquartered in Makassar, Indonesia.
Stock analysis
Gowa Makassar Tourism Develop (GMTD) currently trades at 805.00 IDR, while our model-based Fair Value estimate is 488.53 IDR, 39% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 753.82 IDR per share, and 2 of the 16 models we run sit above the 805.00 IDR price.
Bear case: the Asset-Based group reads lowest at 242.13 IDR, and 14 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 351.76 IDR (bear) to 655.70 IDR (bull), the price of 805.00 IDR sits above 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 37/100 (below-average quality), in the Real Estate sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Gowa Makassar Tourism Develop reported revenue of 289B IDR in FY2025 versus 139B IDR in FY2021, a compound +20.1%/yr. Reported net income was 32.2B IDR in FY2025.
Key figures
Market cap 817B IDR (≈ $45.4M) Micro · P/E ratio 27.5 · P/S ratio 2.97 · EPS (TTM) 29.24 IDR · Dividend yield 0.5% · Net margin 10.8% · Return on equity 3.4% · Return on assets (EBIT) 6.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 76% below its 52-week high and at its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at −39%, GMTD screens richer than that median.
Fair Value models
Bear351.76 IDRFair Value 488.53 IDRBull655.70 IDR
Price 805.00 IDR · Downside -39.3%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (25.07 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = 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 growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
−27.8%
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.
−2.9%
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.
+11.5%
Start year 2020 (pandemic). Over 10 years: −0.5% a year
Revenue growth 18 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.
+9.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
−63.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−64.0%
Dividend (yield on the price)0.5%
Profit margin 2021 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.−4% → 12%
⚠ Revenue per share shrinking 18.3%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+30.3%
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 +27.0% a year for the price.
Compare Gowa Makassar Tourism Develop 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 · 489 stocks
Beats the industry median on 4/13 measures
Overall it trails its industry peers.
Valuation
Quality Score37 · Bottom 25%
Fair Value upside−39.3% · Bottom 25%
Profitability
Return on equity (12 months)3.4% · Below median
Return on assets2.3% · Above median
Net margin (12 months)10.8% · Above median
Operating margin (12 months)31.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)42.2% · Top 25%
Dividend yield (12 months)0.5% · Bottom 25%
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.
Is Gowa Makassar Tourism Develop (GMTD) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 488.53 IDR versus a price of 805.00 IDR, about 39% lower (overvalued).
What is the fair value of GMTD?
Our model-based fair value for Gowa Makassar Tourism Develop is 488.53 IDR (as of Nov 9, 2026), built from audited fundamentals. The current price: 805.00 IDR.
What is the quality score of GMTD?
Gowa Makassar Tourism Develop has a Quality Score of 37/100. 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 Gowa Makassar Tourism Develop (GMTD)?
Our model-based price target is the fair value of 488.53 IDR (as of Nov 9, 2026) from 16 valuation models. Cautious scenario 351.76 IDR, optimistic scenario 655.70 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Gowa Makassar Tourism Develop stock forecast for 2026?
Our models put fair value at 488.53 IDR, about 39% lower versus a price of 805.00 IDR (overvalued). Cautious scenario 351.76 IDR, optimistic scenario 655.70 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Gowa Makassar Tourism Develop (GMTD)?
Gowa Makassar Tourism Develop reported trailing-twelve-month revenue of about 275B IDR (latest available figure, as of Nov 9, 2026).
Does Gowa Makassar Tourism Develop pay a dividend?
Gowa Makassar Tourism Develop currently shows a dividend yield of 0.46% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Gowa Makassar Tourism Develop (GMTD)?
Gowa Makassar Tourism Develop has a dividend yield of 0.5%.
What growth is priced into Gowa Makassar Tourism Develop (GMTD)?
For today's price to be fair in a discounted-cash-flow model, Gowa Makassar Tourism Develop would have to grow free cash flow by +30.3 % 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 +11.5 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of GMTD use?
Our models discount Gowa Makassar Tourism Develop at 10.5 %: a base by market capitalisation (nano), damped by beta 0.13, 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 Gowa Makassar Tourism Develop that is +30.3 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has Gowa Makassar Tourism Develop (GMTD) delivered so far?
Over the past 5 years revenue at Gowa Makassar Tourism Develop grew +11.5 % a year. The price currently implies free-cash-flow growth of +30.3 % per 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 Gowa Makassar Tourism Develop (GMTD) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Gowa Makassar Tourism Develop (+30.3 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Gowa Makassar Tourism Develop (GMTD)?
The free-cash-flow yield on the price is 1.69 %: that much free cash flow Gowa Makassar Tourism Develop 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 Gowa Makassar Tourism Develop (GMTD)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Gowa Makassar Tourism Develop it is 488.53 IDR per share (as of Nov 9, 2026), against a price of 805.00 IDR. It is the blended result of 16 valuation models in 6 families (DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Gowa Makassar Tourism Develop stock overvalued or undervalued in 2026?
As of Nov 9, 2026, GMTD trades above its calculated fair value: price 805.00 IDR, fair value 488.53 IDR, a gap of about −39% (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 GMTD?
No. The price is what the market pays today (805.00 IDR); the fair value is what the company's own numbers justify (488.53 IDR). For Gowa Makassar Tourism Develop the two are 316.47 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Gowa Makassar Tourism Develop worth?
The market values Gowa Makassar Tourism Develop at about 817B IDR (market capitalisation, as of Nov 9, 2026). Per share that is 805.00 IDR; our models calculate a fair value of 488.53 IDR per share.
What do the bullish and bearish scenarios say about GMTD?
Our models span a range for Gowa Makassar Tourism Develop: cautious scenario 351.76 IDR, base 488.53 IDR, optimistic 655.70 IDR per share (as of Nov 9, 2026, price 805.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of GMTD?
Gowa Makassar Tourism Develop trades at a price-to-earnings ratio of 27.5 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 488.53 IDR is built from several models across several years. Other multiples: P/B 1.0, P/S 3.0, EV/EBITDA 19.4.
How solid is the balance sheet of Gowa Makassar Tourism Develop (GMTD)?
Balance-sheet figures for Gowa Makassar Tourism Develop (as of Nov 9, 2026): return on equity 3.4%. They feed the Quality Score of 37/100, which measures business quality independently of the share price.
How far is GMTD from its 52-week high?
Gowa Makassar Tourism Develop trades at 805.00 IDR, about 76% below its 52-week high of 3,332 IDR and at the low of 805.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 488.53 IDR is for.
Which stocks are comparable to Gowa Makassar Tourism Develop?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, CK Asset Holdings, DLF Limited, 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 Gowa Makassar Tourism Develop stock attractive at the current price?
The data as of Nov 9, 2026: price 805.00 IDR, calculated fair value 488.53 IDR (−39%), Quality Score 37/100, 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 GMTD calculated?
We run Gowa Makassar Tourism Develop through 16 models from 6 families: DCF Models, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 488.53 IDR builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Gowa Makassar Tourism Develop 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 Gowa Makassar Tourism Develop (GMTD)?
The closing price on Nov 6, 2026 was 805.00 IDR. Our model-based fair value is 488.53 IDR, about 39% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Gowa Makassar Tourism Develop right now?
The price sits above even our optimistic bull case (655.70 IDR). The favourable scenario is already priced in. Weak quality (37/100) and above fair value at the same time, the margin of safety is missing on both counts. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. A fairly wide model range (351.76 IDR to 655.70 IDR) leaves room in how you read the outcome.
Where does the earnings growth of Gowa Makassar Tourism Develop (GMTD) come from?
Earnings per share at Gowa Makassar Tourism Develop grew −20.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share −17.5 %, EBIT margin −2.6 %, tax rate +0.5 %, residual (interest, one-offs) −1.3 %. 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 Gowa Makassar Tourism Develop
How large is the market capitalisation of Gowa Makassar Tourism Develop (GMTD)?
The market capitalisation of Gowa Makassar Tourism Develop is 817B IDR (≈ $45.4M). 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 Gowa Makassar Tourism Develop (GMTD)?
The price-to-sales ratio of Gowa Makassar Tourism Develop is 2.97 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Gowa Makassar Tourism Develop (GMTD)?
Earnings per share at Gowa Makassar Tourism Develop are 29.24 IDR (price ÷ EPS = P/E 27.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Gowa Makassar Tourism Develop (GMTD)?
The dividend yield of Gowa Makassar Tourism Develop is 0.5% (payout 12.8%). 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 Gowa Makassar Tourism Develop (GMTD)?
The net margin of Gowa Makassar Tourism Develop is 10.8% (last twelve months). 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 Gowa Makassar Tourism Develop (GMTD)?
The return on equity (ROE) of Gowa Makassar Tourism Develop is 3.4% (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 Gowa Makassar Tourism Develop (GMTD)?
On an EBIT basis the return on assets of Gowa Makassar Tourism Develop is 6.2% (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 Gowa Makassar Tourism Develop (GMTD)?
The operating margin of Gowa Makassar Tourism Develop is 31.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Gowa Makassar Tourism Develop (GMTD)?
Revenue at Gowa Makassar Tourism Develop is growing +42.2% versus a year earlier (3y avg −2.9%). 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 Gowa Makassar Tourism Develop (GMTD)?
Earnings per share at Gowa Makassar Tourism Develop are growing +92.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Gowa Makassar Tourism Develop (GMTD) hold?
Gowa Makassar Tourism Develop holds more cash than debt, 86.9B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Gowa Makassar Tourism Develop in the live analysis
One click puts Gowa Makassar Tourism Develop on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026