Jaya Real Property Tbk (JRPT) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Jaya Real Property Tbk stock IDR 1,369, price IDR 1,170, upside +17.0%, quality 73 out of 100. Rating: undervalued. 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 376.86 IDR – 1,195 IDR · fair‑value band 944.21 IDR – 1,937 IDR · the 1,170 IDR price screens below the 1,369 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Jaya Real Property Tbk in your weekly email
Every Wednesday you see whether Jaya Real Property 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 Jaya Real Property, Tbk., together with its subsidiaries, operates as a property development, management, and investment company in Indonesia. The company operates through the Sale of Land and Buildings, and Rental and Other Services segments.
Show moreShow less
The Sale of Land and Buildings segment engages in the real estate and urban development activities; and release/purchase, processing, maturation, and development of facilities and infrastructure, as well as entertainment segment activities, such as ice rink, water park, sports club, driving range, and oceanarium.
The Rental and Other Services segment is involved in leasing shopping centers, hotels, ice rinks, water parks, areas of the city, and water management business.
It also provides general trading and construction, network, waste and water management, building management, and transportation services, as well as operates hotels. The company was founded in 1979 and is based in Tangerang, Indonesia.
PT Jaya Real Property, Tbk. operates as a subsidiary of PT Pembangunan Jaya Ancol Tbk.
Stock analysis
Jaya Real Property Tbk (JRPT) currently trades at 1,170 IDR, while our model-based Fair Value estimate is 1,369 IDR, implying the stock looks roughly 15% undervalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 1,675 IDR per share, and 11 of the 16 models we run sit above the 1,170 IDR price.
Bear case: the Dividend Discount group reads lowest at 326.38 IDR, and 5 of the 16 models stay below the price. Data coverage for this calculation is low.
Scenario range: 944.21 IDR (bear) to 1,937 IDR (bull), the price of 1,170 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 73/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Jaya Real Property Tbk reported revenue of 3.3T IDR in FY2025 versus 2.2T IDR in FY2021, a compound +11.0%/yr. Reported net income was 1.3T IDR in FY2025, compounding +14.1%/yr from FY2021.
Key figures
Market cap 15.0T IDR (≈ $834M) Small · P/E ratio 10.9 · P/S ratio 4.33 · EPS (TTM) 107.61 IDR · Dividend yield 2.6% · Net margin 39.9% · Return on equity 13.1% · Return on assets (EBIT) 8.1% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 74 out of 100 (low confidence).
What moves the price
The share trades about 2% below its 52-week high and 40% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at 17%, JRPT screens richer than that median.
Fair Value models
Bear944.21 IDRFair Value 1,369 IDRBull1,937 IDR
Price 1,170 IDR · Upside +17.0%
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. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (65.70 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.87/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+12.1%
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.
+13.5%
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.
+8.6%
Start year 2020 (pandemic). Over 10 years: +4.4% a year
Revenue growth 25 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.
+11.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
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.
+9.1%
Earnings growth per share plus dividend.
Earnings per share, growth per year+6.5%
Dividend (yield on the price)2.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.6.5% vs 4.5%, steady
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.38% → 38%
Pace: the 5-year rate starts in 2020 (pandemic)
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).
+4.9%
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 +2.2% a year for the price.
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 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score73 · Top 25%
Fair Value upside+17.0% · Below median
Profitability
Return on equity (12 months)13.1% · Top 25%
Return on assets8.6% · Top 25%
Net margin (12 months)39.9% · Top 25%
Operating margin (12 months)43.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)12.2% · Above median
Dividend yield (12 months)2.6% · Below median
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/E (12 months)10.9× · Cheaper than median
P/B1.40× · Priciest 25%
P/S (12 months)4.33× · Priciest 25%
Price / free cash flow (fiscal year)13.1× · Pricier than median
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). "Jaya Real Property Tbk Fair Value". https://www.fairvalue-calculator.com/stock/JRPT
Frequently asked questions
Is Jaya Real Property Tbk (JRPT) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 1,369 IDR versus a price of 1,170 IDR, about +17% upside (undervalued).
What is the fair value of JRPT?
Our model-based fair value for Jaya Real Property Tbk is 1,369 IDR (as of Nov 9, 2026), built from audited fundamentals. The current price: 1,170 IDR.
What is the quality score of JRPT?
Jaya Real Property Tbk has a Quality Score of 73/100. 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 Jaya Real Property Tbk (JRPT)?
Our model-based price target is the fair value of 1,369 IDR (as of Nov 9, 2026) from 16 valuation models. Cautious scenario 944.21 IDR, optimistic scenario 1,937 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Jaya Real Property Tbk stock forecast for 2026?
Our models put fair value at 1,369 IDR, about +17% upside versus a price of 1,170 IDR (undervalued). Cautious scenario 944.21 IDR, optimistic scenario 1,937 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Jaya Real Property Tbk (JRPT)?
Jaya Real Property Tbk reported trailing-twelve-month revenue of about 3.5T IDR (latest available figure, as of Nov 9, 2026).
Does Jaya Real Property Tbk pay a dividend?
Jaya Real Property Tbk currently shows a dividend yield of 2.65% relative to its recent price (as of Nov 9, 2026).
How much is the dividend of Jaya Real Property Tbk (JRPT) and when is the ex-dividend date?
Jaya Real Property Tbk pays a dividend of 31.00 IDR per share a year, a dividend yield of 2.6%. The last ex-dividend date was Jun 15, 2026. A dividend has been paid every year since at least 2006. The payout ratio is 28.8% of earnings. Free cash flow covers the dividend 2.88 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 Jaya Real Property Tbk (JRPT)?
For today's price to be fair in a discounted-cash-flow model, Jaya Real Property Tbk would have to grow free cash flow by +4.9 % 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 +8.6 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of JRPT use?
Our models discount Jaya Real Property Tbk at 12.0 %: a base by market capitalisation (small), damped by beta 0.01, 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 Jaya Real Property Tbk that is +4.9 % 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 Jaya Real Property Tbk (JRPT) delivered so far?
Over the past 5 years revenue at Jaya Real Property Tbk grew +8.6 % a year. The price currently implies free-cash-flow growth of +4.9 % 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 Jaya Real Property Tbk (JRPT) growing?
The median revenue growth in the sector is +2.7 % a year. That is the yardstick for the growth priced into Jaya Real Property Tbk (+4.9 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Jaya Real Property Tbk (JRPT)?
The free-cash-flow yield on the price is 7.63 %: that much free cash flow Jaya Real Property Tbk 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 Jaya Real Property Tbk (JRPT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Jaya Real Property Tbk it is 1,369 IDR per share (as of Nov 9, 2026), against a price of 1,170 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 Jaya Real Property Tbk stock overvalued or undervalued in 2026?
As of Nov 9, 2026, JRPT trades below its calculated fair value: price 1,170 IDR, fair value 1,369 IDR, a gap of about +17% (undervalued). 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 JRPT?
No. The price is what the market pays today (1,170 IDR); the fair value is what the company's own numbers justify (1,369 IDR). For Jaya Real Property Tbk the two are 199.40 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Jaya Real Property Tbk worth?
The market values Jaya Real Property Tbk at about 15.0T IDR (market capitalisation, as of Nov 9, 2026). Per share that is 1,170 IDR; our models calculate a fair value of 1,369 IDR per share.
What do the bullish and bearish scenarios say about JRPT?
Our models span a range for Jaya Real Property Tbk: cautious scenario 944.21 IDR, base 1,369 IDR, optimistic 1,937 IDR per share (as of Nov 9, 2026, price 1,170 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of JRPT?
Jaya Real Property Tbk trades at a price-to-earnings ratio of 10.9 (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 1,369 IDR is built from several models across several years. Median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings: 8.7. Other multiples: PEG 0.2, P/B 1.4, P/S 4.3, EV/EBITDA 8.5.
What is the PEG ratio of JRPT?
The PEG ratio of Jaya Real Property Tbk is 0.20 (P/E divided by earnings growth, as of Nov 9, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Jaya Real Property Tbk (JRPT)?
Balance-sheet figures for Jaya Real Property Tbk (as of Nov 9, 2026): return on equity 13.1%. They feed the Quality Score of 73/100, which measures business quality independently of the share price.
How far is JRPT from its 52-week high?
Jaya Real Property Tbk trades at 1,170 IDR, about 2% below its 52-week high of 1,195 IDR and 40% above the low of 835.31 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 1,369 IDR is for.
Which stocks are comparable to Jaya Real Property Tbk?
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 Jaya Real Property Tbk stock attractive at the current price?
The data as of Nov 9, 2026: price 1,170 IDR, calculated fair value 1,369 IDR (+17%), Quality Score 73/100, 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 JRPT calculated?
We run Jaya Real Property Tbk 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 1,369 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. Jaya Real Property Tbk currently trades 15% below its own fair value, and the market average says nothing about that. 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 Jaya Real Property Tbk (JRPT)?
The closing price on Nov 6, 2026 was 1,170 IDR. Our model-based fair value is 1,369 IDR, about +17% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Jaya Real Property Tbk right now?
A fairly wide model range (944.21 IDR to 1,937 IDR) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Jaya Real Property Tbk (JRPT) come from?
Earnings per share at Jaya Real Property Tbk grew +3.5 % a year from 2014 to 2025. Broken into its drivers: revenue per share +3.8 %, EBIT margin −0.7 %, tax rate +0.3 %, residual (interest, one-offs) +0.2 %. 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 Jaya Real Property Tbk
How large is the market capitalisation of Jaya Real Property Tbk (JRPT)?
The market capitalisation of Jaya Real Property Tbk is 15.0T IDR (≈ $834M). 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 Jaya Real Property Tbk (JRPT)?
The price-to-sales ratio of Jaya Real Property Tbk is 4.33 (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 Jaya Real Property Tbk (JRPT)?
Earnings per share at Jaya Real Property Tbk are 107.61 IDR (price ÷ EPS = P/E 10.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Jaya Real Property Tbk (JRPT)?
The dividend yield of Jaya Real Property Tbk is 2.6% (payout 28.8%). 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 Jaya Real Property Tbk (JRPT)?
The net margin of Jaya Real Property Tbk is 39.9% (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 Jaya Real Property Tbk (JRPT)?
The return on equity (ROE) of Jaya Real Property Tbk is 13.1% (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 Jaya Real Property Tbk (JRPT)?
On an EBIT basis the return on assets of Jaya Real Property Tbk is 8.1% (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 Jaya Real Property Tbk (JRPT)?
The operating margin of Jaya Real Property Tbk is 43.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Jaya Real Property Tbk (JRPT)?
Revenue at Jaya Real Property Tbk is growing +12.2% versus a year earlier (3y avg +13.5%). 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 Jaya Real Property Tbk (JRPT)?
Earnings per share at Jaya Real Property Tbk are growing +12.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Jaya Real Property Tbk (JRPT) hold?
Jaya Real Property Tbk holds more cash than debt, 1.4T IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Jaya Real Property Tbk in the live analysis
One click puts Jaya Real Property 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 9, 2026