EN DE

PT Jaya Real Property, Tbk., (JRPT) Fair Value & Analysis

Real Estate · ID · Market cap 13.9T IDR

PJ PT Jaya Real Property, Tbk., JRPT · JK
Price1,075 IDR
Fair Value1,674 IDR
Upside+55.7%
Quality73/100
Watch PT Jaya Real Property, Tbk., for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 39.9% net margin
Low debt · generates free cash flow
Ranks above peers (12/15)
Wide moat 72/100
Evidence: High Range 1,256 IDR – 2,866 IDR Share as image

Fair value as of: Jul 12, 2026

From 16 valuation models · updated 28 days ago

Share price −0.5% over the past month.

A solid business, screening 56% undervalued on our models.

What matters now

  • The rarer combination: high quality (73/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (1,256 IDR). The market is more pessimistic than our downside scenario.
  • A fairly wide model range (1,256 IDR to 2,866 IDR) leaves room in how you read the outcome.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1,098 IDR 376.86 IDR Fair Value 1,674 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 376.86 IDR – 1,098 IDR · fair‑value band 1,256 IDR – 2,866 IDR · the 1,075 IDR price screens below the 1,674 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

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

Analysis

PT Jaya Real Property, Tbk., (JRPT) currently trades at 1,075 IDR, while our model-based Fair Value estimate is 1,674 IDR, implying the stock looks roughly 55.7% undervalued today. The Quality Score stands at 73/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, PT Jaya Real Property, Tbk., generated revenue of 3.4T IDR at a net margin of 39.9%. Revenue grew 14.4% year over year. It earns a return on equity of 12.6%. The balance sheet holds a net cash position of 1.4T IDR. Fundamentals as of Jul 12, 2026

Our scenario range runs from 1,256 IDR (bear case) to 2,866 IDR (bull case); at 1,075 IDR, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 15% below its 52-week high and 60% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 30% fair-value upside, at 56%, JRPT screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF 1,292 IDR 2,193 IDR 3,787 IDR 80
Residual Income 788.53 IDR 962.11 IDR 2,206 IDR 76
Rev-Margin DCF 1,084 IDR 1,756 IDR 2,604 IDR 74
All 16 models by family
DCF Models
FCF DCF 1,290 IDR 2,235 IDR 3,910 IDR 38
5Y Revenue Exit 1,084 IDR 1,767 IDR 2,678 IDR 39
5Y EBITDA Exit 1,373 IDR 2,350 IDR 3,560 IDR 41
10Y Revenue Exit 1,112 IDR 1,787 IDR 2,788 IDR 36
10Y EBITDA Exit 1,337 IDR 2,219 IDR 3,528 IDR 37
Dividend Discount
Gordon GGM 261.03 IDR 569.87 IDR 958.83 IDR 70
DDM Multi-Stage 261.03 IDR 466.82 IDR 593.90 IDR 61
Multiples
P/S Multiple 1,256 IDR 1,674 IDR 2,093 IDR 58
P/B Multiple 1,252 IDR 1,669 IDR 2,086 IDR 55
EV/EBIT 1,736 IDR 2,278 IDR 2,821 IDR 53
EV/EBITDA 1,527 IDR 2,000 IDR 2,474 IDR 54
EV/Revenue 1,005 IDR 1,390 IDR 1,775 IDR 43
Asset-Based
NCAV (Graham) 417.22 IDR 559.07 IDR 834.44 IDR 50
Growth DCF
Growth DCF 1,292 IDR 2,193 IDR 3,787 IDR 80
Rev-Margin DCF 1,084 IDR 1,756 IDR 2,604 IDR 74
Economic Profit
Residual Income 788.53 IDR 962.11 IDR 2,206 IDR 76

Widest divergence: DCF Models (2,219 IDR) versus Dividend Discount (466.82 IDR). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) 3.4T IDR
Revenue growth (YoY) +14.4%
Net margin 39.9%
Return on equity 12.6%
Free cash flow 1.1T IDR FY2025
P/E ratio 10.3
More key figures
Operating margin 39.5%
EPS (TTM) 104.44 IDR
EPS growth (YoY) +17.6%
Net cash 1.4T IDR FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 73/100

Of which business quality 71 · Market factors (momentum, volatility) 77

Profitability 47
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 82
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 100
Calm price path (market factor)
Momentum 61
Price trend over the last 3–12 months (market factor)
52W Momentum 79
Distance to the 52-week high (market factor)
Net Issuance 87
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

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.

Full company description

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. 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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT 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.

Growth Quality 87/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
3.3T IDR
Latest YoY
+12.1%
Avg. growth/yr (3Y)
+13.5%
Avg. growth/yr (5Y)
+8.6%
Avg. growth/yr (25Y)
+11.3%
Revenue +11.0%/yr
FY21 2.2T IDR
FY22 2.3T IDR
FY23 2.5T IDR
FY24 2.9T IDR
FY25 3.3T IDR
Net income +14.1%/yr
FY21 769B IDR
FY22 861B IDR
FY23 1.0T IDR
FY24 1.1T IDR
FY25 1.3T IDR

Watch JRPT: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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 Jaya Real Property, Tbk., Fair Value". https://www.fairvalue-calculator.com/stock/JRPT

Peer Group

Real Estate - Development · 588 stocks

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.

Quality Score 72 · Top 25%
Fair Value upside +56% · Above median
Return on equity (TTM) 13% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 40% · Top 25%
Operating margin (TTM) 40% · Top 25%
Revenue growth 14% · Above median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Real Estate - Development median · lower = cheaper

P/E (TTM) 10.3× · Cheaper than median
P/B 1.29× · Pricier than 75% of peers
P/S (TTM) 4.12× · Pricier than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 8.0× · Cheaper than median
PEG 0.20× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 100 · sector 48
FUTURE 72 · sector 0
PAST 51 · sector 10
HEALTH 100 · sector 84
DIVIDEND 0 · sector 38

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate - Development stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
DLF Limited DLF ₹657.75 ₹159.49 -76%
Lodha Developers Limited LODHA ₹1,188 ₹583.43 -51%
PT Pantai Indah Kapuk Dua Tbk, PANI 6,125 IDR 1,330 IDR -78%
Oberoi Realty Limited OBEROIRLTY ₹1,925 ₹1,183 -39%
Godrej Properties Limited GODREJPROP ₹2,102 ₹1,044 -50%
PT Bumi Serpong Damai Tbk, BSDE 555.00 IDR 1,388 IDR +150%
PT Sentul City Tbk, BKSL 64.00 IDR 84.16 IDR +32%
PT Ciputra Development Tbk, CTRA 555.00 IDR 1,388 IDR +150%
PT Duta Pertiwi Tbk DUTI 4,100 IDR 6,239 IDR +52%
PT Puradelta Lestari Tbk DMAS 139.00 IDR 181.20 IDR +30%

Compare PT Jaya Real Property, Tbk., with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Frequently asked questions

Is PT Jaya Real Property, Tbk., (JRPT) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 1,674 IDR versus a price of 1,075 IDR, about +56% (undervalued).
What is the fair value of JRPT?
Our model-based fair value for PT Jaya Real Property, Tbk., is 1,674 IDR (as of Jul 12, 2026), built from audited fundamentals. The current price is 1,075 IDR.
What is the quality score of JRPT?
PT 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 revenue of PT Jaya Real Property, Tbk., (JRPT)?
PT Jaya Real Property, Tbk., reported trailing-twelve-month revenue of about 3.4T IDR (latest available figure, as of Jul 12, 2026).
What is the net profit margin of JRPT?
The net profit margin of PT Jaya Real Property, Tbk., is about 39.9%, meaning it keeps roughly 39.9% 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.

14 days Pro free · no card

Track PT Jaya Real Property, Tbk., and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.