Jakarta Setiabudi Internasional (JSPT) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Jakarta Setiabudi Internasional stock IDR 2,829, price IDR 1,265, upside +123.6%, quality 67 out of 100. Rating: strongly undervalued. 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 8, 2026.
How to read this chart
60‑month range 714.20 IDR – 20,779 IDR · fair‑value band 2,122 IDR – 3,536 IDR · the 1,265 IDR price screens below the 2,829 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow Jakarta Setiabudi Internasional in your weekly email
Every Wednesday you see whether Jakarta Setiabudi Internasional 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 Jakarta Setiabudi Internasional Tbk engages in the property and hospitality businesses in Indonesia. It operates through Hotel, Real Estate, Rental of Office Space, and Rental of Retail Center segments. The company offers hotel guestrooms and restaurant services.
Show moreShow less
It also engages in the investment and development of real estate properties; the sale of land, buildings, and apartment units; and the leasing of office and retail center spaces. The company was founded in 1975 and is headquartered in Jakarta, Indonesia.
PT Jakarta Setiabudi Internasional Tbk operates as a subsidiary of PT Jan Darmadi Investindo.
Stock analysis
Jakarta Setiabudi Internasional (JSPT) currently trades at 1,265 IDR, while our model-based Fair Value estimate is 2,829 IDR, implying the stock looks roughly 55% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 3,433 IDR per share, and 18 of the 26 models we run sit above the 1,265 IDR price.
Bear case: the Asset-Based group reads lowest at 682.76 IDR, and 8 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 2,122 IDR (bear) to 3,536 IDR (bull), the price of 1,265 IDR sits below 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 67/100 (solid quality), in the Real Estate sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Jakarta Setiabudi Internasional reported revenue of 2.4T IDR in FY2025 versus 553B IDR in FY2021, a compound +44.8%/yr. Reported net income was 298B IDR in FY2025.
Key figures
Market cap 2.9T IDR (≈ $163M) Micro · P/E ratio 6.5 · P/S ratio 1.09 · EPS (TTM) 195.00 IDR · Dividend yield 2.0% · Net margin 16.9% · Return on equity 16.9% · Return on assets (EBIT) 5.2% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 67 out of 100 (medium confidence).
What moves the price
The share trades about 69% below its 52-week high and 16% 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 124%, JSPT screens cheaper than that median.
Fair Value models
Bear2,122 IDRFair Value 2,829 IDRBull3,536 IDR
Price 1,265 IDR · Upside +123.6%
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 (145.78 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.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+1.1%
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.
+20.8%
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.
+32.7%
Start year 2020 (pandemic). Over 10 years: +7.9% 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.
+7.4%
’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.
+23.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+21.9%
Dividend (yield on the price)2.0%
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.21.9% vs 5.4%, picking up
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.−30% → 24%
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).
−8.6%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −11.0% a year for the price.
Compare Jakarta Setiabudi Internasional 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 12/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score67 · Top 25%
Fair Value upside+123.6% · Top 25%
Profitability
Return on equity (12 months)16.9% · Top 25%
Return on assets4.6% · Top 25%
Net margin (12 months)16.9% · Above median
Operating margin (12 months)36.1% · Above median
Growth and dividend
Revenue growth (quarter YoY)18.0% · Top 25%
Dividend yield (12 months)2.0% · Below median
Balance sheet
Debt / equity0.71× · 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.
Cite: Fair Value Calculator (2026). "Jakarta Setiabudi Internasional Fair Value". https://www.fairvalue-calculator.com/stock/JSPT
Frequently asked questions
Is Jakarta Setiabudi Internasional (JSPT) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 2,829 IDR versus a price of 1,265 IDR, about +124% upside (undervalued).
What is the fair value of JSPT?
Our model-based fair value for Jakarta Setiabudi Internasional is 2,829 IDR (as of Nov 8, 2026), built from audited fundamentals. The current price: 1,265 IDR.
What is the quality score of JSPT?
Jakarta Setiabudi Internasional has a Quality Score of 67/100. 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 Jakarta Setiabudi Internasional (JSPT)?
Our model-based price target is the fair value of 2,829 IDR (as of Nov 8, 2026) from 26 valuation models. Cautious scenario 2,122 IDR, optimistic scenario 3,536 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Jakarta Setiabudi Internasional stock forecast for 2026?
Our models put fair value at 2,829 IDR, about +124% upside versus a price of 1,265 IDR (undervalued). Cautious scenario 2,122 IDR, optimistic scenario 3,536 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Jakarta Setiabudi Internasional (JSPT)?
Jakarta Setiabudi Internasional reported trailing-twelve-month revenue of about 2.7T IDR (latest available figure, as of Nov 8, 2026).
Does Jakarta Setiabudi Internasional pay a dividend?
Jakarta Setiabudi Internasional currently shows a dividend yield of 1.98% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of Jakarta Setiabudi Internasional (JSPT) and when is the ex-dividend date?
Jakarta Setiabudi Internasional pays a dividend of 25.00 IDR per share a year, a dividend yield of 2.0%. The last ex-dividend date was Jun 19, 2026. The payout ratio is 12.8% of earnings. Free cash flow covers the dividend 12.25 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 Jakarta Setiabudi Internasional (JSPT)?
For today's price to be fair in a discounted-cash-flow model, Jakarta Setiabudi Internasional would have to grow free cash flow by -8.6 % per year for five years (discount rate 15.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +32.7 % per year. As of Nov 8, 2026.
What discount rate (WACC) does the fair value of JSPT use?
Our models discount Jakarta Setiabudi Internasional at 15.0 %: a base by market capitalisation (micro), 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 Jakarta Setiabudi Internasional that is -8.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (15.0 %) and the same formula as our fair value.
How much growth has Jakarta Setiabudi Internasional (JSPT) delivered so far?
Over the past 5 years revenue at Jakarta Setiabudi Internasional grew +32.7 % a year. The price currently implies free-cash-flow growth of -8.6 % 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 Jakarta Setiabudi Internasional (JSPT) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Jakarta Setiabudi Internasional (-8.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Jakarta Setiabudi Internasional (JSPT)?
The free-cash-flow yield on the price is 24.22 %: that much free cash flow Jakarta Setiabudi Internasional produces per unit of market value. When it exceeds the discount rate of our models (15.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Jakarta Setiabudi Internasional (JSPT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Jakarta Setiabudi Internasional it is 2,829 IDR per share (as of Nov 8, 2026), against a price of 1,265 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 Jakarta Setiabudi Internasional stock overvalued or undervalued in 2026?
As of Nov 8, 2026, JSPT trades below its calculated fair value: price 1,265 IDR, fair value 2,829 IDR, a gap of about +124% (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 JSPT?
No. The price is what the market pays today (1,265 IDR); the fair value is what the company's own numbers justify (2,829 IDR). For Jakarta Setiabudi Internasional the two are 1,564 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Jakarta Setiabudi Internasional worth?
The market values Jakarta Setiabudi Internasional at about 2.9T IDR (market capitalisation, as of Nov 8, 2026). Per share that is 1,265 IDR; our models calculate a fair value of 2,829 IDR per share.
What do the bullish and bearish scenarios say about JSPT?
Our models span a range for Jakarta Setiabudi Internasional: cautious scenario 2,122 IDR, base 2,829 IDR, optimistic 3,536 IDR per share (as of Nov 8, 2026, price 1,265 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of JSPT?
Jakarta Setiabudi Internasional trades at a price-to-earnings ratio of 6.5 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 2,829 IDR is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2016 to 2025), reported earnings: 24.5. Other multiples: PEG 0.6, P/B 1.2, P/S 1.1, EV/EBITDA 2.8.
What is the PEG ratio of JSPT?
The PEG ratio of Jakarta Setiabudi Internasional is 0.65 (P/E divided by earnings growth, as of Nov 8, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Jakarta Setiabudi Internasional (JSPT)?
Balance-sheet figures for Jakarta Setiabudi Internasional (as of Nov 8, 2026): return on equity 16.9%, debt of 0.71 per unit of equity. They feed the Quality Score of 67/100, which measures business quality independently of the share price.
How far is JSPT from its 52-week high?
Jakarta Setiabudi Internasional trades at 1,265 IDR, about 69% below its 52-week high of 4,143 IDR and 16% above the low of 1,095 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 2,829 IDR is for.
Which stocks are comparable to Jakarta Setiabudi Internasional?
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 Jakarta Setiabudi Internasional stock attractive at the current price?
The data as of Nov 8, 2026: price 1,265 IDR, calculated fair value 2,829 IDR (+124%), Quality Score 67/100, 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 JSPT calculated?
We run Jakarta Setiabudi Internasional 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 2,829 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. Jakarta Setiabudi Internasional currently trades 55% 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 Jakarta Setiabudi Internasional (JSPT)?
The closing price on Nov 6, 2026 was 1,265 IDR. Our model-based fair value is 2,829 IDR, about +124% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Jakarta Setiabudi Internasional right now?
The price is below even our cautious bear case (2,122 IDR). The market is more pessimistic than our downside scenario. 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 quality (67/100) at a price below fair value, the discount is the argument here, not the business quality. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Where does the earnings growth of Jakarta Setiabudi Internasional (JSPT) come from?
Earnings per share at Jakarta Setiabudi Internasional grew +3.4 % a year from 2014 to 2025. Broken into its drivers: revenue per share +7.1 %, EBIT margin −0.2 %, tax rate +1.6 %, residual (interest, one-offs) −4.9 %. 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 Jakarta Setiabudi Internasional
How large is the market capitalisation of Jakarta Setiabudi Internasional (JSPT)?
The market capitalisation of Jakarta Setiabudi Internasional is 2.9T IDR (≈ $163M). 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 Jakarta Setiabudi Internasional (JSPT)?
The price-to-sales ratio of Jakarta Setiabudi Internasional is 1.09 (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 Jakarta Setiabudi Internasional (JSPT)?
Earnings per share at Jakarta Setiabudi Internasional are 195.00 IDR (price ÷ EPS = P/E 6.5). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Jakarta Setiabudi Internasional (JSPT)?
The dividend yield of Jakarta Setiabudi Internasional is 2.0% (payout 12.8%). 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 Jakarta Setiabudi Internasional (JSPT)?
The net margin of Jakarta Setiabudi Internasional is 16.9% (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 Jakarta Setiabudi Internasional (JSPT)?
The return on equity (ROE) of Jakarta Setiabudi Internasional is 16.9% (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 Jakarta Setiabudi Internasional (JSPT)?
On an EBIT basis the return on assets of Jakarta Setiabudi Internasional is 5.2% (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 Jakarta Setiabudi Internasional (JSPT)?
The operating margin of Jakarta Setiabudi Internasional is 36.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Jakarta Setiabudi Internasional (JSPT)?
Revenue at Jakarta Setiabudi Internasional is growing +18.0% versus a year earlier (3y avg +20.8%). 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 Jakarta Setiabudi Internasional (JSPT)?
Earnings per share at Jakarta Setiabudi Internasional are growing +94.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Jakarta Setiabudi Internasional (JSPT) carry?
The net debt of Jakarta Setiabudi Internasional is 754B IDR (fiscal year 2025, ≈ 1.1 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 Jakarta Setiabudi Internasional in the live analysis
One click puts Jakarta Setiabudi Internasional on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026