Fairvalue-Calculator Fairvalue-Calculator
EN DE

PT Intra Golflink Resorts Tbk, (GOLF) Fair Value & Analysis

Consumer Cyclical · ID · Market cap 2.7T IDR

PI PT Intra Golflink Resorts Tbk, GOLF · JK
Price170.00 IDR
Fair Value53.17 IDR
Upside-68.7%
Quality95/100
Evidence: High Range 39.30 IDR – 66.91 IDR

Fair value as of: Jun 24, 2026

From 16 valuation models · updated 5 days ago

Fair value updated Jun 24, 2026 — revised from 69.65 IDR to 53.17 IDR (−23.7%) since Jun 23, 2026.

Price vs Fair Value (12 months)

429.25 IDR 141.31 IDR Fair Value 53.17 IDR Jun 2025 Jun 2026

12‑month range 141.31 IDR – 429.25 IDR · fair‑value band 39.30 IDR – 66.91 IDR · the 170.00 IDR price screens above the 53.17 IDR fair value. As of Jun 24, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

PT Intra Golflink Resorts Tbk, (GOLF) currently trades at 170.00 IDR, while our model-based Fair Value estimate is 53.17 IDR — implying the stock looks roughly 68.7% overvalued today. We read business quality at 95/100 (high quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium — the entry price still matters most (evidence: high).

Over the trailing twelve months, PT Intra Golflink Resorts Tbk, generated revenue of 216B IDR at a net margin of 24.1%. Revenue grew 1.3% year over year. It earns a return on equity of 0.7%. Net debt stands at 93.3B IDR. Fundamentals as of Jun 24, 2026

Key figures & financial health

Revenue (TTM) 216B IDR
Revenue growth (YoY) +1.3%
Net margin 24.1%
Return on equity 0.7%
Free cash flow −122B IDR FY2025
P/E ratio 50.9
More key figures
Operating margin 11.0%
EPS (TTM) 2.67 IDR
EPS growth (YoY) +20.6%
Net debt 93.3B IDR FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 24, 2026. TTM = trailing twelve months.

About the company

PT Intra Golflink Resorts Tbk, together with its subsidiaries, owns, develops, and manages golf courses in Indonesia. The company operates through four segments: Golf, Restaurant, Real Estate, and Others. It engages in management consultation; real estate business; and restoration and land management cooperation. The company was formerly known as PT Dreamland Pecatu Golf and changed its name to PT Intra Golflink Resorts Tbk in October 2005. PT Intra Golflink Resorts Tbk was founded in 2005 and is based in Bogor, Indonesia. The company operates as a subsidiary of PT Bali Pecatu Graha.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Intra Golflink Resorts Tbk, reported revenue of 216B IDR in FY2025 versus 72.7B IDR in FY2021, a compound +31.2%/yr. Reported net income was 51.8B IDR in FY2025.

Revenue +31.2%/yr
FY21 72.7B IDR
FY22 112B IDR
FY23 178B IDR
FY24 198B IDR
FY25 216B IDR
Net income
FY21 −32.0M IDR
FY22 25.5B IDR
FY23 60.2B IDR
FY24 67.6B IDR
FY25 51.8B IDR

Open the full interactive analysis →

Similar stocks

6 more Leisure stocks, each showing price versus our Fair Value estimate (as of Jun 24, 2026).

Stock Price Fair Value vs Fair Value
Oriental Land Co OLCLF $15.65 $9.28 -41%
Pop Mart International Group PMRTY $20.47 $13.71 -33%
ANTA Sports Products Limited ANPDF $9.59 $8.98 -6%
Amer Sports, Inc AS $33.76 $19.60 -42%
BANDAI NAMCO Holdings NCBDY $11.23 $15.86 +41%
Hasbro, Inc HAS $83.88 $69.36 -17%

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is PT Intra Golflink Resorts Tbk, (GOLF) undervalued?
As of Jun 24, 2026, our model estimates a fair value of 53.17 IDR versus a price of 170.00 IDR — about −69% (overvalued). Model-based estimate, not financial advice.
What is the fair value of GOLF?
Our 21-model fair value for PT Intra Golflink Resorts Tbk, is 53.17 IDR (as of Jun 24, 2026), built from audited fundamentals. The current price is 170.00 IDR.
What is the quality score of GOLF?
PT Intra Golflink Resorts Tbk, has a Quality Score of 95/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of PT Intra Golflink Resorts Tbk, (GOLF)?
PT Intra Golflink Resorts Tbk, reported trailing-twelve-month revenue of about 216B IDR (latest available figure, as of Jun 24, 2026).
What is the net profit margin of GOLF?
The net profit margin of PT Intra Golflink Resorts Tbk, is about 24.1%, meaning it keeps roughly 24.1% of revenue as net income. Based on the latest reported figures.

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.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.