Indonesian Paradise Property (INPP) fair value: what the stock is really worth
As of Sep 23, 2026: fair value of Indonesian Paradise Property IDR 336, price IDR 710, upside -52.7%, quality 54 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Indonesian Paradise Property 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 323.47 IDR – 1,085 IDR · fair‑value band 236.25 IDR – 501.45 IDR · the 710.00 IDR price screens above the 335.97 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 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. In addition, the company is involved in the real estate, general trading, and development businesses; and playground or amusement or playing park activities.
Show more
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. 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 710.00 IDR, while our model-based Fair Value estimate is 335.97 IDR, implying the stock looks roughly 111.3% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 406.52 IDR per share, and 1 of the 16 models we run sit above the 710.00 IDR price.
Bear case: the Dividend Discount group reads lowest at 140.68 IDR, and 15 of the 16 models stay below the price. Evidence for this calculation is low.
Scenario range: 236.25 IDR (bear) to 501.45 IDR (bull), the price of 710.00 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 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 7.9T IDR (≈ $794M) · P/E ratio 118.7 · P/S ratio 4.36 · EPS (TTM) 5.98 IDR · Dividend yield 1.6% · Net margin −5.7% · Return on equity 3.3% · Return on assets (EBIT) 2.1%.
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 13% below its 52-week high and 10% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −37% fair-value upside, at −53%, INPP screens richer than that median.
Fair Value models
Bear 236.25 IDRFair Value 335.97 IDRBull 501.45 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 (4.37 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.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).
+27.5%
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 +24.2% 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 · 546 stocks
Beats the industry median on 3/14 measures
Overall it trails its industry peers.
Valuation
Quality Score54 · Below median
Fair Value upside−53% · Bottom 25%
Profitability
Return on equity (TTM)3% · Below median
Return on assets2% · Above median
Net margin (TTM)4% · Below median
Operating margin (TTM)17% · Below median
Growth and dividend
Revenue growth14% · Above median
Dividend yield (TTM)1.6% · Below median
Balance sheet
Debt / equity0.36× · Above median
Valuation Multiplesvs Real Estate Services median · lower = cheaper
P/E (TTM)118.7× · Priciest 25%
P/B1.40× · Priciest 25%
P/S (TTM)4.46× · Pricier than median
P/FCF0.0× · Cheapest 25%
EV/EBITDA18.1× · Pricier than median
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 37
FUTURE (revenue growth)71· sector 12
PAST (return on equity)13· sector 16
HEALTH (low debt)82· sector 83
DIVIDEND (yield)32· sector 65
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 Indonesian Paradise Property (INPP) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 335.97 IDR versus a price of 710.00 IDR, about −53% upside (overvalued).
What is the fair value of INPP?
Our model-based fair value for Indonesian Paradise Property is 335.97 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 710.00 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 335.97 IDR (as of Sep 24, 2026) from 16 valuation models. Cautious scenario 236.25 IDR, optimistic scenario 501.45 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 335.97 IDR, about −53% upside versus a price of 710.00 IDR (overvalued). Cautious scenario 236.25 IDR, optimistic scenario 501.45 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 1.8T IDR (latest available figure, as of Sep 24, 2026).
Does Indonesian Paradise Property pay a dividend?
Indonesian Paradise Property currently shows a dividend yield of about 1.58% relative to its recent price (as of Sep 24, 2026).
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 +27.5 % 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 Sep 24, 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 0.16, 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 +27.5 % 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 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 +27.5 % 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 Indonesian Paradise Property (INPP) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Indonesian Paradise Property (+27.5 % 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 Indonesian Paradise Property (INPP)?
The free-cash-flow yield on the price is 3.12 %: 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 335.97 IDR per share (as of Sep 24, 2026), against a price of 710.00 IDR. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is Indonesian Paradise Property stock overvalued or undervalued in 2026?
As of Sep 24, 2026, INPP trades above its calculated fair value: price 710.00 IDR, fair value 335.97 IDR, a gap of about −53% (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 (710.00 IDR); the fair value is what the company's own numbers justify (335.97 IDR). For Indonesian Paradise Property the two are 374.03 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 7.9T IDR (market capitalisation, as of Sep 24, 2026). Per share that is 710.00 IDR; our models calculate a fair value of 335.97 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 335.97 IDR, optimistic 501.45 IDR per share (as of Sep 24, 2026, price 710.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of INPP?
Indonesian Paradise Property trades at a price-to-earnings ratio of 118.7 (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 335.97 IDR is built from several models across several years. Other multiples: P/B 1.4, P/S 4.5, EV/EBITDA 18.1.
How solid is the balance sheet of Indonesian Paradise Property (INPP)?
Balance-sheet figures for Indonesian Paradise Property (as of Sep 24, 2026): return on equity 3.3%, 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 710.00 IDR, about 13% below its 52-week high of 815.00 IDR and 10% above the low of 645.00 IDR (as of Sep 23, 2026). Distance from the high says nothing about value: that is what the fair value of 335.97 IDR is for.
Which stocks are comparable to Indonesian Paradise Property?
From the same area (Real Estate) we also value Vingroup Joint Stock Company, CBRE Group, Vonovia SE, Cellnex Telecom, S.A, 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 Sep 24, 2026: price 710.00 IDR, calculated fair value 335.97 IDR (−53%), Quality Score 54/100, 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 INPP calculated?
We run Indonesian Paradise Property 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 335.97 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 14.1 % 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 Sep 23, 2026 was 710.00 IDR. Our model-based fair value is 335.97 IDR, about −53% upside (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 price sits above even our optimistic bull case (501.45 IDR). The favourable scenario is already priced in. 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. A fairly wide model range (236.25 IDR to 501.45 IDR) leaves room in how you read the outcome.
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 7.9T IDR (≈ $794M). 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 4.36 (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 5.98 IDR (price ÷ EPS = P/E 118.7). 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% (payout 188%). 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 3.3% (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 17.2% (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 +14.1% 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 +202% 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 35,000+ stock screener. You can also try 14 days of Pro there, no card.
