KENTANIX SUPRA INTERNATIONAL TBK (KSIX) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of KENTANIX SUPRA INTERNATIONAL TBK stock IDR 146, price IDR 396, that is 63.0% below the price, quality 50 out of 100. Rating: strongly overvalued. Calculated from audited financials with 11 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
22‑month range 178.00 IDR – 565.00 IDR · fair‑value band 111.24 IDR – 181.52 IDR · the 396.00 IDR price screens above the 146.38 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow KENTANIX SUPRA INTERNATIONAL TBK in your weekly email
Every Wednesday you see whether KENTANIX SUPRA INTERNATIONAL 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 Kentanix Supra International Tbk, together with its subsidiaries, engages in the real estate business in Indonesia. It develops and sells residential houses, and engages in the waterpark business. The company was founded in 1980 and is based in Jakarta Timur, Indonesia.
Show moreShow less
PT Kentanix Supra International Tbk operates as a subsidiary of PT Badra Arta.
Stock analysis
KENTANIX SUPRA INTERNATIONAL TBK (KSIX) currently trades at 396.00 IDR, while our model-based Fair Value estimate is 146.38 IDR, 63% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of 354.88 IDR per share, and 1 of the 11 models we run sit above the 396.00 IDR price.
Bear case: the DCF Models group reads lowest at 55.70 IDR, and 10 of the 11 models stay below the price. Data coverage for this calculation is low.
Scenario range: 111.24 IDR (bear) to 181.52 IDR (bull), the price of 396.00 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 50/100 (solid quality), in the Real Estate sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
KENTANIX SUPRA INTERNATIONAL TBK reported revenue of 132B IDR in FY2025 versus 332B IDR in FY2022, a compound −26.4%/yr. Reported net income was 18.2B IDR in FY2025, compounding −41.6%/yr from FY2022.
Key figures
Market cap 847B IDR (≈ $47.0M) Micro · P/S ratio 8.42 · Net margin 7.0% · Return on equity 0.5% · Return on assets (EBIT) 5.2% (4-year average) · Operating margin −0.3% · Revenue (TTM) 89.3B IDR · Revenue growth (YoY) −47.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 32 out of 100 (medium confidence).
What moves the price
The share trades about 12% below its 52-week high and 42% 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 −63%, KSIX screens richer than that median.
Fair Value models
The price assumes far more growth than our models allow for, so the models scatter widely (44.82 IDR to 1,180 IDR). Read the Fair Value as a cautious anchor, not a price target; the Growth Forecast section shows what the price assumes.
Bear111.24 IDRFair Value 146.38 IDRBull181.52 IDR
Price 396.00 IDR · Downside -63.0%
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.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.32/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−41.8%
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.
−26.4%
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
−40.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−40.7%
Dividend (yield on the price)0.0%
Profit margin 2022 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.28% → 10%
Compare KENTANIX SUPRA INTERNATIONAL 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.Real Estate - Development · 489 stocks
Beats the industry median on 2/9 measures
Overall it trails its industry peers.
Valuation
Quality Score50 · Above median
Fair Value upside−63.0% · Bottom 25%
Profitability
Return on equity (12 months)0.5% · Below median
Return on assets1.3% · Below median
Net margin (12 months)7.0% · Below median
Operating margin (12 months)−0.3% · Below median
Growth and dividend
Revenue growth (quarter YoY)−47.7% · Bottom 25%
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/B0.67× · Cheaper than median
P/S (12 months)9.48× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 68
FUTURE (revenue growth)0· sector 0
PAST (return on equity)2· sector 17
HEALTH (low debt)0· sector 83
DIVIDEND (yield)0· sector 61
VALUE 0: the price sits above our fair-value range.
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). "KENTANIX SUPRA INTERNATIONAL TBK Fair Value". https://www.fairvalue-calculator.com/stock/KSIX
Frequently asked questions
Is KENTANIX SUPRA INTERNATIONAL TBK (KSIX) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 146.38 IDR versus a price of 396.00 IDR, about 63% lower (overvalued).
What is the fair value of KSIX?
Our model-based fair value for KENTANIX SUPRA INTERNATIONAL TBK is 146.38 IDR (as of Nov 9, 2026), built from audited fundamentals. The current price: 396.00 IDR.
What is the quality score of KSIX?
KENTANIX SUPRA INTERNATIONAL TBK has a Quality Score of 50/100. 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 KENTANIX SUPRA INTERNATIONAL TBK (KSIX)?
Our model-based price target is the fair value of 146.38 IDR (as of Nov 9, 2026) from 11 valuation models. Cautious scenario 111.24 IDR, optimistic scenario 181.52 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the KENTANIX SUPRA INTERNATIONAL TBK stock forecast for 2026?
Our models put fair value at 146.38 IDR, about 63% lower versus a price of 396.00 IDR (overvalued). Cautious scenario 111.24 IDR, optimistic scenario 181.52 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of KENTANIX SUPRA INTERNATIONAL TBK (KSIX)?
KENTANIX SUPRA INTERNATIONAL TBK reported trailing-twelve-month revenue of about 89.3B IDR (latest available figure, as of Nov 9, 2026).
What is the intrinsic value of KENTANIX SUPRA INTERNATIONAL TBK (KSIX)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For KENTANIX SUPRA INTERNATIONAL TBK it is 146.38 IDR per share (as of Nov 9, 2026), against a price of 396.00 IDR. It is the blended result of 11 valuation models in 5 families (DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit).
Is KENTANIX SUPRA INTERNATIONAL TBK stock overvalued or undervalued in 2026?
As of Nov 9, 2026, KSIX trades above its calculated fair value: price 396.00 IDR, fair value 146.38 IDR, a gap of about −63% (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 KSIX?
No. The price is what the market pays today (396.00 IDR); the fair value is what the company's own numbers justify (146.38 IDR). For KENTANIX SUPRA INTERNATIONAL TBK the two are 249.62 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is KENTANIX SUPRA INTERNATIONAL TBK worth?
The market values KENTANIX SUPRA INTERNATIONAL TBK at about 847B IDR (market capitalisation, as of Nov 9, 2026). Per share that is 396.00 IDR; our models calculate a fair value of 146.38 IDR per share.
What do the bullish and bearish scenarios say about KSIX?
Our models span a range for KENTANIX SUPRA INTERNATIONAL TBK: cautious scenario 111.24 IDR, base 146.38 IDR, optimistic 181.52 IDR per share (as of Nov 9, 2026, price 396.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of KENTANIX SUPRA INTERNATIONAL TBK (KSIX)?
Balance-sheet figures for KENTANIX SUPRA INTERNATIONAL TBK (as of Nov 9, 2026): return on equity 0.5%. They feed the Quality Score of 50/100, which measures business quality independently of the share price.
How far is KSIX from its 52-week high?
KENTANIX SUPRA INTERNATIONAL TBK trades at 396.00 IDR, about 12% below its 52-week high of 450.00 IDR and 42% above the low of 278.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 146.38 IDR is for.
Which stocks are comparable to KENTANIX SUPRA INTERNATIONAL 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 KENTANIX SUPRA INTERNATIONAL TBK stock attractive at the current price?
The data as of Nov 9, 2026: price 396.00 IDR, calculated fair value 146.38 IDR (−63%), Quality Score 50/100, from 11 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 KSIX calculated?
We run KENTANIX SUPRA INTERNATIONAL TBK through 11 models from 5 families: DCF Models, Multiples, Asset-Based, Growth DCF, Economic Profit. Every model gets the same audited fundamentals; the fair value of 146.38 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. KENTANIX SUPRA INTERNATIONAL 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 KENTANIX SUPRA INTERNATIONAL TBK (KSIX)?
The closing price on Nov 6, 2026 was 396.00 IDR. Our model-based fair value is 146.38 IDR, about 63% lower (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with KENTANIX SUPRA INTERNATIONAL TBK right now?
The price sits above even our optimistic bull case (181.52 IDR). The favourable scenario is already priced in. 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 (50/100) and above fair value, neither a clear bargain nor a standout compounder. As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Key figures of KENTANIX SUPRA INTERNATIONAL TBK
How large is the market capitalisation of KENTANIX SUPRA INTERNATIONAL TBK (KSIX)?
The market capitalisation of KENTANIX SUPRA INTERNATIONAL TBK is 847B IDR (≈ $47.0M). 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 KENTANIX SUPRA INTERNATIONAL TBK (KSIX)?
The price-to-sales ratio of KENTANIX SUPRA INTERNATIONAL TBK is 8.42 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of KENTANIX SUPRA INTERNATIONAL TBK (KSIX)?
The net margin of KENTANIX SUPRA INTERNATIONAL TBK is 7.0% (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 KENTANIX SUPRA INTERNATIONAL TBK (KSIX)?
The return on equity (ROE) of KENTANIX SUPRA INTERNATIONAL TBK is 0.5% (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 KENTANIX SUPRA INTERNATIONAL TBK (KSIX)?
On an EBIT basis the return on assets of KENTANIX SUPRA INTERNATIONAL TBK is 5.2% (avg 4y). 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 KENTANIX SUPRA INTERNATIONAL TBK (KSIX)?
The operating margin of KENTANIX SUPRA INTERNATIONAL TBK is −0.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at KENTANIX SUPRA INTERNATIONAL TBK (KSIX)?
Revenue at KENTANIX SUPRA INTERNATIONAL TBK is growing −47.7% versus a year earlier (3y avg −26.4%). 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 KENTANIX SUPRA INTERNATIONAL TBK (KSIX)?
Earnings per share at KENTANIX SUPRA INTERNATIONAL TBK are growing −89.2% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch KENTANIX SUPRA INTERNATIONAL TBK in the live analysis
One click puts KENTANIX SUPRA INTERNATIONAL 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