PT Jhonlin Agro Raya Tbk (JARR) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of PT Jhonlin Agro Raya Tbk stock IDR 611, price IDR 2,280, that is 73.2% below the price, quality 62 out of 100. Rating: strongly overvalued. Calculated from audited financials with 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 5, 2026.
How to read this chart
51‑month range 147.35 IDR – 8,148 IDR · fair‑value band 281.19 IDR – 876.67 IDR · the 2,280 IDR price screens above the 610.80 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 5, 2026.
Follow PT Jhonlin Agro Raya Tbk in your weekly email
Every Wednesday you see whether PT Jhonlin Agro Raya Tbk 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 Jhonlin Agro Raya Tbk engages in the oil palm plantation business in Indonesia. It operates through Biodiesel and Fresh Fruit Bunches. The company owns an area of 27,936.72 hectares of oil palm plantations located in Tanah Bumbu Regency and Kotabaru Regency in South Kalimantan province.
Show moreShow less
It also involved in the plasma plantations; and production of biodiesel. PT Jhonlin Agro Raya Tbk was founded in 2014 and is based in Tanah Bumbu, Indonesia. PT Jhonlin Agro Raya Tbk is a subsidiary of PT Eshan Agro Sentosa.
Stock analysis
PT Jhonlin Agro Raya Tbk (JARR) currently trades at 2,280 IDR, while our model-based Fair Value estimate is 610.80 IDR, 73% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 1,332 IDR per share, and 0 of the 26 models we run sit above the 2,280 IDR price.
Bear case: the Asset-Based group reads lowest at 139.14 IDR, and 26 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 281.19 IDR (bear) to 876.67 IDR (bull), the price of 2,280 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 62/100 (solid quality), in the Consumer Defensive sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
PT Jhonlin Agro Raya Tbk reported revenue of 4.3T IDR in FY2025 versus 620B IDR in FY2021, a compound +62.1%/yr. Reported net income was 268B IDR in FY2025, compounding +102.8%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 23.0T IDR (≈ $1.3B) Small · P/E ratio 78.8 · P/S ratio 5.74 · EPS (TTM) 28.93 IDR · Dividend yield 0.3% · Net margin 6.7% · Return on equity 14.0% · Return on assets (EBIT) 6.6% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 46% below its 52-week high and 91% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 10% fair-value upside, at −73%, JARR screens richer than that median.
Fair Value models
Bear281.19 IDRFair Value 610.80 IDRBull876.67 IDR
Price 2,280 IDR · Downside -73.2%
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 (19.23 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.82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
What shareholders gained per year (last 5 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 5 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.
≈ +71.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+71.1%
Dividend (yield on the price)0.3%
Profit margin 2020 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.−74% → 11%
⚠ Approximate: the rate leans on 2025, which sits 248% above its own trend.
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).
+48.1%
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 +44.3% a year for the price.
Compare PT Jhonlin Agro Raya Tbk 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.Farm Products · 291 stocks
Beats the industry median on 5/14 measures
Overall it trails its industry peers.
Valuation
Quality Score62 · Top 25%
Fair Value upside−73.2% · Bottom 25%
Profitability
Return on equity (12 months)14.0% · Top 25%
Return on assets6.7% · Top 25%
Net margin (12 months)6.7% · Above median
Operating margin (12 months)15.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−17.2% · Bottom 25%
Dividend yield (12 months)0.3% · Bottom 25%
Balance sheet
Debt / equity0.87× · Highest 25%
Valuation Multiplesvs Farm Products 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.
Cite: Fair Value Calculator (2026). "PT Jhonlin Agro Raya Tbk Fair Value". https://www.fairvalue-calculator.com/stock/JARR
Frequently asked questions
Is PT Jhonlin Agro Raya Tbk (JARR) overvalued or undervalued?
As of Nov 5, 2026, our model estimates a fair value of 610.80 IDR versus a price of 2,280 IDR, about 73% lower (overvalued).
What is the fair value of JARR?
Our model-based fair value for PT Jhonlin Agro Raya Tbk is 610.80 IDR (as of Nov 5, 2026), built from audited fundamentals. The current price: 2,280 IDR.
What is the quality score of JARR?
PT Jhonlin Agro Raya Tbk has a Quality Score of 62/100. 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 PT Jhonlin Agro Raya Tbk (JARR)?
Our model-based price target is the fair value of 610.80 IDR (as of Nov 5, 2026) from 26 valuation models. Cautious scenario 281.19 IDR, optimistic scenario 876.67 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Jhonlin Agro Raya Tbk stock forecast for 2026?
Our models put fair value at 610.80 IDR, about 73% lower versus a price of 2,280 IDR (overvalued). Cautious scenario 281.19 IDR, optimistic scenario 876.67 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Jhonlin Agro Raya Tbk (JARR)?
PT Jhonlin Agro Raya Tbk reported trailing-twelve-month revenue of about 4.0T IDR (latest available figure, as of Nov 5, 2026).
Does PT Jhonlin Agro Raya Tbk pay a dividend?
PT Jhonlin Agro Raya Tbk currently shows a dividend yield of 0.29% relative to its recent price (as of Nov 5, 2026).
How much is the dividend of PT Jhonlin Agro Raya Tbk (JARR) and when is the ex-dividend date?
PT Jhonlin Agro Raya Tbk pays a dividend of 6.50 IDR per share a year, a dividend yield of 0.3%. The last ex-dividend date was Jun 26, 2026. The payout ratio is 22.5% of earnings. Free cash flow covers the dividend 4.62 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into PT Jhonlin Agro Raya Tbk (JARR)?
For today's price to be fair in a discounted-cash-flow model, PT Jhonlin Agro Raya Tbk would have to grow free cash flow by +48.1 % per year for five years (discount rate 13.6 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +189.5 % per year. As of Nov 5, 2026.
What discount rate (WACC) does the fair value of JARR use?
Our models discount PT Jhonlin Agro Raya Tbk at 13.6 %: a base by market capitalisation (small), damped by beta 1.03, 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 PT Jhonlin Agro Raya Tbk that is +48.1 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.6 %) and the same formula as our fair value.
How much growth has PT Jhonlin Agro Raya Tbk (JARR) delivered so far?
Over the past 5 years revenue at PT Jhonlin Agro Raya Tbk grew +189.5 % a year. The price currently implies free-cash-flow growth of +48.1 % 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 PT Jhonlin Agro Raya Tbk (JARR) growing?
The median revenue growth in the sector is +3.6 % a year. That is the yardstick for the growth priced into PT Jhonlin Agro Raya Tbk (+48.1 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PT Jhonlin Agro Raya Tbk (JARR)?
The free-cash-flow yield on the price is 1.32 %: that much free cash flow PT Jhonlin Agro Raya Tbk produces per unit of market value. When it exceeds the discount rate of our models (13.6 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of PT Jhonlin Agro Raya Tbk (JARR)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Jhonlin Agro Raya Tbk it is 610.80 IDR per share (as of Nov 5, 2026), against a price of 2,280 IDR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is PT Jhonlin Agro Raya Tbk stock overvalued or undervalued in 2026?
As of Nov 5, 2026, JARR trades above its calculated fair value: price 2,280 IDR, fair value 610.80 IDR, a gap of about −73% (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 JARR?
No. The price is what the market pays today (2,280 IDR); the fair value is what the company's own numbers justify (610.80 IDR). For PT Jhonlin Agro Raya Tbk the two are 1,669 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Jhonlin Agro Raya Tbk worth?
The market values PT Jhonlin Agro Raya Tbk at about 23.0T IDR (market capitalisation, as of Nov 5, 2026). Per share that is 2,280 IDR; our models calculate a fair value of 610.80 IDR per share.
What do the bullish and bearish scenarios say about JARR?
Our models span a range for PT Jhonlin Agro Raya Tbk: cautious scenario 281.19 IDR, base 610.80 IDR, optimistic 876.67 IDR per share (as of Nov 5, 2026, price 2,280 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of JARR?
PT Jhonlin Agro Raya Tbk trades at a price-to-earnings ratio of 78.8 (as of Nov 5, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 610.80 IDR is built from several models across several years. Other multiples: P/B 12.0, P/S 5.7, EV/EBITDA 40.3.
How solid is the balance sheet of PT Jhonlin Agro Raya Tbk (JARR)?
Balance-sheet figures for PT Jhonlin Agro Raya Tbk (as of Nov 5, 2026): return on equity 14.0%, debt of 0.87 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is JARR from its 52-week high?
PT Jhonlin Agro Raya Tbk trades at 2,280 IDR, about 46% below its 52-week high of 4,190 IDR and 91% above the low of 1,196 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 610.80 IDR is for.
Which stocks are comparable to PT Jhonlin Agro Raya Tbk?
From the same area (Consumer Defensive) we also value Muyuan Foods Group, Archer-Daniels-Midland Company, Tyson Foods, Inc, Bunge Global SA, 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 PT Jhonlin Agro Raya Tbk stock attractive at the current price?
The data as of Nov 5, 2026: price 2,280 IDR, calculated fair value 610.80 IDR (−73%), Quality Score 62/100, from 26 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 JARR calculated?
We run PT Jhonlin Agro Raya Tbk through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 610.80 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. PT Jhonlin Agro Raya Tbk 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 PT Jhonlin Agro Raya Tbk (JARR)?
The closing price on Nov 6, 2026 was 2,280 IDR. Our model-based fair value is 610.80 IDR, about 73% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Jhonlin Agro Raya Tbk right now?
The price sits above even our optimistic bull case (876.67 IDR). The favourable scenario is already priced in. The model range is unusually wide (281.19 IDR to 876.67 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 (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of PT Jhonlin Agro Raya Tbk
How large is the market capitalisation of PT Jhonlin Agro Raya Tbk (JARR)?
The market capitalisation of PT Jhonlin Agro Raya Tbk is 23.0T IDR (≈ $1.3B). 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 PT Jhonlin Agro Raya Tbk (JARR)?
The price-to-sales ratio of PT Jhonlin Agro Raya Tbk is 5.74 (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 PT Jhonlin Agro Raya Tbk (JARR)?
Earnings per share at PT Jhonlin Agro Raya Tbk are 28.93 IDR (price ÷ EPS = P/E 78.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of PT Jhonlin Agro Raya Tbk (JARR)?
The dividend yield of PT Jhonlin Agro Raya Tbk is 0.3% (payout 22.5%). 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 PT Jhonlin Agro Raya Tbk (JARR)?
The net margin of PT Jhonlin Agro Raya Tbk is 6.7% (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 PT Jhonlin Agro Raya Tbk (JARR)?
The return on equity (ROE) of PT Jhonlin Agro Raya Tbk is 14.0% (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 PT Jhonlin Agro Raya Tbk (JARR)?
On an EBIT basis the return on assets of PT Jhonlin Agro Raya Tbk is 6.6% (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 PT Jhonlin Agro Raya Tbk (JARR)?
The operating margin of PT Jhonlin Agro Raya Tbk is 15.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Jhonlin Agro Raya Tbk (JARR)?
Revenue at PT Jhonlin Agro Raya Tbk is growing −17.2% versus a year earlier (3y avg −3.1%). 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 PT Jhonlin Agro Raya Tbk (JARR)?
Earnings per share at PT Jhonlin Agro Raya Tbk are growing +16.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PT Jhonlin Agro Raya Tbk (JARR) carry?
The net debt of PT Jhonlin Agro Raya Tbk is 1.4T IDR (fiscal year 2025, ≈ 5.0 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 PT Jhonlin Agro Raya Tbk in the live analysis
One click puts PT Jhonlin Agro Raya Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 5, 2026