Indonesian Paradise Property (INPP) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Indonesian Paradise Property stock IDR 418, price IDR 685, that is 39.0% below the price, quality 54 out of 100. Rating: strongly overvalued. Calculated from audited financials with 14 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 323.47 IDR – 1,085 IDR · fair‑value band 236.25 IDR – 823.03 IDR · the 685.00 IDR price screens above the 418.14 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Indonesian Paradise Property in your weekly email
Every Wednesday you see whether Indonesian Paradise Property 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 Indonesian Paradise Property Tbk develops, owns, and operates hotels and resorts in Indonesia. It also develops shopping centers, entertainment centers, apartments, and mixed-use properties.
Show moreShow less
In addition, the company is involved in the real estate, general trading, and development businesses; and playground or amusement or playing park activities. The company was formerly known as PT Penta Karsa Lubrindo and changed its name to PT Indonesian Paradise Property Tbk in 2004.
PT Indonesian Paradise Property Tbk was incorporated in 1996 and is based in Jakarta, Indonesia.
Stock analysis
Indonesian Paradise Property (INPP) currently trades at 685.00 IDR, while our model-based Fair Value estimate is 418.14 IDR, 39% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 396.90 IDR per share, and 1 of the 14 models we run sit above the 685.00 IDR price.
Bear case: the Multiples group reads lowest at 291.52 IDR, and 13 of the 14 models stay below the price. Data coverage for this calculation is low.
Scenario range: 236.25 IDR (bear) to 823.03 IDR (bull), the price of 685.00 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 54/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Indonesian Paradise Property reported revenue of 1.7T IDR in FY2025 versus 428B IDR in FY2021, a compound +42.0%/yr. Reported net income was −98.6B IDR in FY2025.
Key figures
Market cap 7.7T IDR (≈ $425M) Small · P/S ratio 4.37 · EPS (TTM) −43.41 IDR · Dividend yield 1.6% · Net margin −5.7% · Return on equity 3.1% · Return on assets (EBIT) 2.1% (5-year average) · Operating margin 18.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 36 out of 100 (low confidence).
What moves the price
The share trades about 16% 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 −16% fair-value upside, at −39%, INPP screens richer than that median.
Fair Value models
Bear236.25 IDRFair Value 418.14 IDRBull823.03 IDR
Price 685.00 IDR · Downside -39.0%
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.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.81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+32.9%
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.
+22.1%
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.
+34.4%
Start year 2020 (pandemic). Over 10 years: +11.5% a year
Revenue growth 19 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.
+22.6%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
−12.5% (2020) → 14.9% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
Little optimism in the price
The price assumes less 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).
+26.9%
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 +23.6% a year for the price.
Compare Indonesian Paradise Property 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 Services · 472 stocks
Beats the industry median on 0/13 measures
Overall it trails its industry peers.
Valuation
Quality Score54 · Below median
Fair Value upside−39.0% · Bottom 25%
Profitability
Return on equity (12 months)3.1% · Below median
Return on assets−1.0% · Bottom 25%
Net margin (12 months)1.7% · Below median
Operating margin (12 months)18.8% · Below median
Growth and dividend
Revenue growth (quarter YoY)−9.3% · Bottom 25%
Dividend yield (12 months)1.6% · Below median
Balance sheet
Debt / equity0.36× · Above median
Valuation Multiplesvs Real Estate Services 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 Indonesian Paradise Property (INPP) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 418.14 IDR versus a price of 685.00 IDR, about 39% lower (overvalued).
What is the fair value of INPP?
Our model-based fair value for Indonesian Paradise Property is 418.14 IDR (as of Nov 9, 2026), built from audited fundamentals. The current price: 685.00 IDR.
What is the quality score of INPP?
Indonesian Paradise Property has a Quality Score of 54/100. 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 Indonesian Paradise Property (INPP)?
Our model-based price target is the fair value of 418.14 IDR (as of Nov 9, 2026) from 14 valuation models. Cautious scenario 236.25 IDR, optimistic scenario 823.03 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Indonesian Paradise Property stock forecast for 2026?
Our models put fair value at 418.14 IDR, about 39% lower versus a price of 685.00 IDR (overvalued). Cautious scenario 236.25 IDR, optimistic scenario 823.03 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Indonesian Paradise Property (INPP)?
Indonesian Paradise Property reported trailing-twelve-month revenue of about 1.7T IDR (latest available figure, as of Nov 9, 2026).
Does Indonesian Paradise Property pay a dividend?
Indonesian Paradise Property currently shows a dividend yield of 1.63% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Indonesian Paradise Property (INPP)?
Indonesian Paradise Property has a dividend yield of 1.6%.
What growth is priced into Indonesian Paradise Property (INPP)?
For today's price to be fair in a discounted-cash-flow model, Indonesian Paradise Property would have to grow free cash flow by +26.9 % 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 +34.4 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of INPP use?
Our models discount Indonesian Paradise Property at 12.0 %: a base by market capitalisation (small), damped by beta 0.18, 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 Indonesian Paradise Property that is +26.9 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has Indonesian Paradise Property (INPP) delivered so far?
Over the past 5 years revenue at Indonesian Paradise Property grew +34.4 % a year. The price currently implies free-cash-flow growth of +26.9 % 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 Indonesian Paradise Property (INPP) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Indonesian Paradise Property (+26.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Indonesian Paradise Property (INPP)?
The free-cash-flow yield on the price is 3.23 %: that much free cash flow Indonesian Paradise Property 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 Indonesian Paradise Property (INPP)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Indonesian Paradise Property it is 418.14 IDR per share (as of Nov 9, 2026), against a price of 685.00 IDR. It is the blended result of 14 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is Indonesian Paradise Property stock overvalued or undervalued in 2026?
As of Nov 9, 2026, INPP trades above its calculated fair value: price 685.00 IDR, fair value 418.14 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 INPP?
No. The price is what the market pays today (685.00 IDR); the fair value is what the company's own numbers justify (418.14 IDR). For Indonesian Paradise Property the two are 266.86 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Indonesian Paradise Property worth?
The market values Indonesian Paradise Property at about 7.7T IDR (market capitalisation, as of Nov 9, 2026). Per share that is 685.00 IDR; our models calculate a fair value of 418.14 IDR per share.
What do the bullish and bearish scenarios say about INPP?
Our models span a range for Indonesian Paradise Property: cautious scenario 236.25 IDR, base 418.14 IDR, optimistic 823.03 IDR per share (as of Nov 9, 2026, price 685.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Indonesian Paradise Property (INPP)?
Balance-sheet figures for Indonesian Paradise Property (as of Nov 9, 2026): return on equity 3.1%, debt of 0.36 per unit of equity. They feed the Quality Score of 54/100, which measures business quality independently of the share price.
How far is INPP from its 52-week high?
Indonesian Paradise Property trades at 685.00 IDR, about 16% below its 52-week high of 815.00 IDR and 8% above the low of 635.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 418.14 IDR is for.
Which stocks are comparable to Indonesian Paradise Property?
From the same area (Real Estate) we also value CBRE Group, Cellnex Telecom, S.A, KE Holdings, Swire Properties 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 Indonesian Paradise Property stock attractive at the current price?
The data as of Nov 9, 2026: price 685.00 IDR, calculated fair value 418.14 IDR (−39%), Quality Score 54/100, 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 INPP calculated?
We run Indonesian Paradise Property through 14 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 418.14 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. Indonesian Paradise Property 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 Indonesian Paradise Property (INPP)?
The closing price on Nov 6, 2026 was 685.00 IDR. Our model-based fair value is 418.14 IDR, about 39% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Indonesian Paradise Property right now?
The model range is unusually wide (236.25 IDR to 823.03 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution. 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 but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of Indonesian Paradise Property
How large is the market capitalisation of Indonesian Paradise Property (INPP)?
The market capitalisation of Indonesian Paradise Property is 7.7T IDR (≈ $425M). 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 Indonesian Paradise Property (INPP)?
The price-to-sales ratio of Indonesian Paradise Property is 4.37 (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 Indonesian Paradise Property (INPP)?
Earnings per share at Indonesian Paradise Property are −43.41 IDR. Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Indonesian Paradise Property (INPP)?
The dividend yield of Indonesian Paradise Property is 1.6%. 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 Indonesian Paradise Property (INPP)?
The net margin of Indonesian Paradise Property is −5.7% (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 Indonesian Paradise Property (INPP)?
The return on equity (ROE) of Indonesian Paradise Property is 3.1% (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 Indonesian Paradise Property (INPP)?
On an EBIT basis the return on assets of Indonesian Paradise Property is 2.1% (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 Indonesian Paradise Property (INPP)?
The operating margin of Indonesian Paradise Property is 18.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Indonesian Paradise Property (INPP)?
Revenue at Indonesian Paradise Property is growing −9.3% versus a year earlier (3y avg +22.1%). 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 Indonesian Paradise Property (INPP)?
Earnings per share at Indonesian Paradise Property are growing −42.3% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Indonesian Paradise Property (INPP) carry?
The net debt of Indonesian Paradise Property is 1.4T IDR (fiscal year 2025, ≈ 5.7 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 Indonesian Paradise Property in the live analysis
One click puts Indonesian Paradise Property 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