Perdana Bangun Pusaka Tbk PT (KONI) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Perdana Bangun Pusaka Tbk PT stock IDR 1,848, price IDR 1,590, upside +16.2%, quality 70 out of 100. Rating: undervalued. Calculated from audited financials with 24 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 7, 2026.
How to read this chart
60‑month range 820.00 IDR – 4,310 IDR · fair‑value band 1,386 IDR – 2,310 IDR · the 1,590 IDR price screens below the 1,848 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 2 fiscal years are left out: there the valuation rested on only a fraction of the usual models. As of Nov 7, 2026.
Follow Perdana Bangun Pusaka Tbk PT in your weekly email
Every Wednesday you see whether Perdana Bangun Pusaka Tbk PT 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 Perdana Bangun Pusaka Tbk engages in the sale and distribution of photographic products in Indonesia. The company operates in two segments, Trading and Services. It offers color paper, dye sub paper, x-ray film, and photo paper. The company operates through retail stores or representative offices.
Show moreShow less
In addition, it leases office spaces. The company was formerly known as PT Konica Cemerlang and changed its name to PT Perdana Bangun Pusaka Tbk in April 1988. PT Perdana Bangun Pusaka Tbk was founded in 1987 and is based in Jakarta Pusat, Indonesia.
Stock analysis
Perdana Bangun Pusaka Tbk PT (KONI) currently trades at 1,590 IDR, while our model-based Fair Value estimate is 1,848 IDR, implying the stock looks roughly 14% undervalued today.
Show more
Valuation
Bull case: the Growth DCF group reads highest at a median of 1,916 IDR per share, and 8 of the 24 models we run sit above the 1,590 IDR price.
Bear case: the Asset-Based group reads lowest at 451.63 IDR, and 16 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 1,386 IDR (bear) to 2,310 IDR (bull), the price of 1,590 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 70/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Perdana Bangun Pusaka Tbk PT reported revenue of 291B IDR in FY2025 versus 125B IDR in FY2021, a compound +23.4%/yr. Reported net income was 18.4B IDR in FY2025, compounding +23.9%/yr from FY2021.
Key figures
Market cap 504B IDR (≈ $28.0M) Micro · P/E ratio 24.0 · P/S ratio 1.62 · EPS (TTM) 66.27 IDR · Net margin 6.5% · Return on equity 12.2% · Return on assets (EBIT) 10.9% (5-year average) · Operating margin 6.1%.
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 56% below its 52-week high and 18% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −5% fair-value upside, at 16%, KONI screens cheaper than that median.
Fair Value models
Bear1,386 IDRFair Value 1,848 IDRBull2,310 IDR
Price 1,590 IDR · Upside +16.2%
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 (56.83 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.95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.1%
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.
+17.6%
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.
+24.9%
Start year 2020 (pandemic). Over 10 years: +9.4% a year
Revenue growth 16 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.
+11.4%
’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.
+27.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+27.4%
Dividend (yield on the price)0.0%
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.27.4% vs 20.3%, 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.3% → 7%
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).
−2.6%
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 −5.1% a year for the price.
Compare Perdana Bangun Pusaka Tbk PT 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.Specialty Retail · 203 stocks
Beats the industry median on 7/13 measures
A mixed picture versus its industry peers.
Valuation
Quality Score70 · Top 25%
Fair Value upside+10.0% · Below median
Profitability
Return on equity (12 months)12.2% · Above median
Return on assets9.0% · Top 25%
Net margin (12 months)6.5% · Top 25%
Operating margin (12 months)6.1% · Above median
Growth and dividend
Revenue growth (quarter YoY)9.0% · Above median
Valuation Multiplesvs Specialty Retail median · lower = cheaper
P/E (12 months)24.0× · Pricier than median
P/B3.03× · Pricier than median
P/S (12 months)1.62× · Priciest 25%
Price / free cash flow (fiscal year)14.6× · 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.
Is Perdana Bangun Pusaka Tbk PT (KONI) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 1,848 IDR versus a price of 1,590 IDR, about +16% upside (undervalued).
What is the fair value of KONI?
Our model-based fair value for Perdana Bangun Pusaka Tbk PT is 1,848 IDR (as of Nov 7, 2026), built from audited fundamentals. The current price: 1,590 IDR.
What is the quality score of KONI?
Perdana Bangun Pusaka Tbk PT has a Quality Score of 70/100. 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 Perdana Bangun Pusaka Tbk PT (KONI)?
Our model-based price target is the fair value of 1,848 IDR (as of Nov 7, 2026) from 24 valuation models. Cautious scenario 1,386 IDR, optimistic scenario 2,310 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Perdana Bangun Pusaka Tbk PT stock forecast for 2026?
Our models put fair value at 1,848 IDR, about +16% upside versus a price of 1,590 IDR (undervalued). Cautious scenario 1,386 IDR, optimistic scenario 2,310 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Perdana Bangun Pusaka Tbk PT (KONI)?
Perdana Bangun Pusaka Tbk PT reported trailing-twelve-month revenue of about 328B IDR (latest available figure, as of Nov 7, 2026).
What growth is priced into Perdana Bangun Pusaka Tbk PT (KONI)?
For today's price to be fair in a discounted-cash-flow model, Perdana Bangun Pusaka Tbk PT would have to grow free cash flow by -2.6 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +24.9 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of KONI use?
Our models discount Perdana Bangun Pusaka Tbk PT at 10.5 %: a base by market capitalisation (nano), damped by beta 0.31, 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 Perdana Bangun Pusaka Tbk PT that is -2.6 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has Perdana Bangun Pusaka Tbk PT (KONI) delivered so far?
Over the past 5 years revenue at Perdana Bangun Pusaka Tbk PT grew +24.9 % a year. The price currently implies free-cash-flow growth of -2.6 % 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 Perdana Bangun Pusaka Tbk PT (KONI) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Perdana Bangun Pusaka Tbk PT (-2.6 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Perdana Bangun Pusaka Tbk PT (KONI)?
The free-cash-flow yield on the price is 9.09 %: that much free cash flow Perdana Bangun Pusaka Tbk PT produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Perdana Bangun Pusaka Tbk PT (KONI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Perdana Bangun Pusaka Tbk PT it is 1,848 IDR per share (as of Nov 7, 2026), against a price of 1,590 IDR. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Perdana Bangun Pusaka Tbk PT stock overvalued or undervalued in 2026?
As of Nov 7, 2026, KONI trades below its calculated fair value: price 1,590 IDR, fair value 1,848 IDR, a gap of about +16% (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 KONI?
No. The price is what the market pays today (1,590 IDR); the fair value is what the company's own numbers justify (1,848 IDR). For Perdana Bangun Pusaka Tbk PT the two are 258.00 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Perdana Bangun Pusaka Tbk PT worth?
The market values Perdana Bangun Pusaka Tbk PT at about 504B IDR (market capitalisation, as of Nov 7, 2026). Per share that is 1,590 IDR; our models calculate a fair value of 1,848 IDR per share.
What do the bullish and bearish scenarios say about KONI?
Our models span a range for Perdana Bangun Pusaka Tbk PT: cautious scenario 1,386 IDR, base 1,848 IDR, optimistic 2,310 IDR per share (as of Nov 7, 2026, price 1,590 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of KONI?
Perdana Bangun Pusaka Tbk PT trades at a price-to-earnings ratio of 24.0 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1,848 IDR is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2019 to 2025), reported earnings: 35.3. Other multiples: PEG 0.2, P/B 3.0, P/S 1.6, EV/EBITDA 15.9.
What is the PEG ratio of KONI?
The PEG ratio of Perdana Bangun Pusaka Tbk PT is 0.20 (P/E divided by earnings growth, as of Nov 7, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of Perdana Bangun Pusaka Tbk PT (KONI)?
Balance-sheet figures for Perdana Bangun Pusaka Tbk PT (as of Nov 7, 2026): return on equity 12.2%. They feed the Quality Score of 70/100, which measures business quality independently of the share price.
How far is KONI from its 52-week high?
Perdana Bangun Pusaka Tbk PT trades at 1,590 IDR, about 56% below its 52-week high of 3,600 IDR and 18% above the low of 1,345 IDR (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 1,848 IDR is for.
Which stocks are comparable to Perdana Bangun Pusaka Tbk PT?
From the same area (Consumer Cyclical) we also value Alimentation Couche-Tard Inc, Williams-Sonoma, Inc, Ulta Beauty, Inc, Casey's General Stores, Inc, 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 Perdana Bangun Pusaka Tbk PT stock attractive at the current price?
The data as of Nov 7, 2026: price 1,590 IDR, calculated fair value 1,848 IDR (+16%), Quality Score 70/100, from 24 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 KONI calculated?
We run Perdana Bangun Pusaka Tbk PT through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 1,848 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. Perdana Bangun Pusaka Tbk PT currently trades 14% 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 Perdana Bangun Pusaka Tbk PT (KONI)?
The closing price on Nov 9, 2026 was 1,590 IDR. Our model-based fair value is 1,848 IDR, about +16% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Perdana Bangun Pusaka Tbk PT right now?
Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual. The price sits in the lower half of our model range, the side with the larger margin of safety. Read the verdict with care: some models are missing inputs, so the estimate scatters more than usual.
Key figures of Perdana Bangun Pusaka Tbk PT
How large is the market capitalisation of Perdana Bangun Pusaka Tbk PT (KONI)?
The market capitalisation of Perdana Bangun Pusaka Tbk PT is 504B IDR (≈ $28.0M). 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 Perdana Bangun Pusaka Tbk PT (KONI)?
The price-to-sales ratio of Perdana Bangun Pusaka Tbk PT is 1.62 (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 Perdana Bangun Pusaka Tbk PT (KONI)?
Earnings per share at Perdana Bangun Pusaka Tbk PT are 66.27 IDR (price ÷ EPS = P/E 24.0). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Perdana Bangun Pusaka Tbk PT (KONI)?
The net margin of Perdana Bangun Pusaka Tbk PT is 6.5% (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 Perdana Bangun Pusaka Tbk PT (KONI)?
The return on equity (ROE) of Perdana Bangun Pusaka Tbk PT is 12.2% (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 Perdana Bangun Pusaka Tbk PT (KONI)?
On an EBIT basis the return on assets of Perdana Bangun Pusaka Tbk PT is 10.9% (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 Perdana Bangun Pusaka Tbk PT (KONI)?
The operating margin of Perdana Bangun Pusaka Tbk PT is 6.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Perdana Bangun Pusaka Tbk PT (KONI)?
Revenue at Perdana Bangun Pusaka Tbk PT is growing +9.0% versus a year earlier (3y avg +17.6%). 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 Perdana Bangun Pusaka Tbk PT (KONI)?
Earnings per share at Perdana Bangun Pusaka Tbk PT are growing +35.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Perdana Bangun Pusaka Tbk PT (KONI) hold?
Perdana Bangun Pusaka Tbk PT holds more cash than debt, 59.3B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Perdana Bangun Pusaka Tbk PT in the live analysis
One click puts Perdana Bangun Pusaka Tbk PT on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026