Andalan Perkasa Abadi Tbk PT (NASA) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Andalan Perkasa Abadi Tbk PT stock IDR 53, price IDR 28, upside +90.9%, quality 50 out of 100. Rating: strongly undervalued. Calculated from audited financials with 7 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 8.00 IDR – 120.00 IDR · fair‑value band 49.26 IDR – 60.61 IDR · the 28.00 IDR price screens below the 53.45 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 Andalan Perkasa Abadi Tbk PT in your weekly email
Every Wednesday you see whether Andalan Perkasa Abadi 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 Andalan Perkasa Abadi Tbk, together with its subsidiaries, builds and manages properties in Indonesia. It operates through Hotels and Real Estate segments. The company's property portfolio consists of apartments and villas. It also operates hotels; leases villas; and sells plots.
Show moreShow less
The company was formerly known as PT Ayana Land International and changed its name to PT Andalan Perkasa Abadi Tbk in September 2020. PT Andalan Perkasa Abadi Tbk was founded in 2014 and is headquartered in Badung, Indonesia.
Stock analysis
Andalan Perkasa Abadi Tbk PT (NASA) currently trades at 28.00 IDR, while our model-based Fair Value estimate is 53.45 IDR, implying the stock looks roughly 48% undervalued today.
Show more
Valuation
Bull case: the Economic Profit group reads highest at a median of 53.45 IDR per share, and 2 of the 7 models we run sit above the 28.00 IDR price.
Bear case: the Multiples group reads lowest at 12.16 IDR, and 5 of the 7 models stay below the price. Data coverage for this calculation is low.
Scenario range: 49.26 IDR (bear) to 60.61 IDR (bull), the price of 28.00 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 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.
Andalan Perkasa Abadi Tbk PT reported revenue of 9.8B IDR in FY2025 versus 4.2B IDR in FY2021, a compound +23.3%/yr. Reported net income was 3.9B IDR in FY2025.
Our AI-assisted moat analysis scores the competitive advantage at 19 out of 100 (low confidence).
What moves the price
The share trades about 56% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 33% fair-value upside, at 91%, NASA screens cheaper than that median.
Fair Value models
Bear49.26 IDRFair Value 53.45 IDRBull60.61 IDR
Price 28.00 IDR · Upside +90.9%
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.6/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−36.7%
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.
−11.8%
Revenue growth 11 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.
+30.3%
’14
’15
’16
’17
’18
’19
’21
’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.
−15.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−15.0%
Dividend (yield on the price)0.0%
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.−174% → 35%
Compare Andalan Perkasa Abadi 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.Real Estate - Development · 489 stocks
Beats the industry median on 3/8 measures
Overall it trails its industry peers.
Valuation
Quality Score50 · Above median
Fair Value upside+90.9% · Above median
Profitability
Return on assets0.4% · Below median
Net margin (12 months)−0.5% · Below median
Operating margin (12 months)−83.0% · Bottom 25%
Growth and dividend
Revenue growth (quarter YoY)−71.8% · Bottom 25%
Valuation Multiplesvs Real Estate - Development 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.
Is Andalan Perkasa Abadi Tbk PT (NASA) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 53.45 IDR versus a price of 28.00 IDR, about +91% upside (undervalued).
What is the fair value of NASA?
Our model-based fair value for Andalan Perkasa Abadi Tbk PT is 53.45 IDR (as of Nov 7, 2026), built from audited fundamentals. The current price: 28.00 IDR.
What is the quality score of NASA?
Andalan Perkasa Abadi Tbk PT 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 Andalan Perkasa Abadi Tbk PT (NASA)?
Our model-based price target is the fair value of 53.45 IDR (as of Nov 7, 2026) from 7 valuation models. Cautious scenario 49.26 IDR, optimistic scenario 60.61 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Andalan Perkasa Abadi Tbk PT stock forecast for 2026?
Our models put fair value at 53.45 IDR, about +91% upside versus a price of 28.00 IDR (undervalued). Cautious scenario 49.26 IDR, optimistic scenario 60.61 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Andalan Perkasa Abadi Tbk PT (NASA)?
Andalan Perkasa Abadi Tbk PT reported trailing-twelve-month revenue of about 5.8B IDR (latest available figure, as of Nov 7, 2026).
What is the intrinsic value of Andalan Perkasa Abadi Tbk PT (NASA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Andalan Perkasa Abadi Tbk PT it is 53.45 IDR per share (as of Nov 7, 2026), against a price of 28.00 IDR. It is the blended result of 7 valuation models in 3 families (Multiples, Asset-Based, Economic Profit).
Is Andalan Perkasa Abadi Tbk PT stock overvalued or undervalued in 2026?
As of Nov 7, 2026, NASA trades below its calculated fair value: price 28.00 IDR, fair value 53.45 IDR, a gap of about +91% (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 NASA?
No. The price is what the market pays today (28.00 IDR); the fair value is what the company's own numbers justify (53.45 IDR). For Andalan Perkasa Abadi Tbk PT the two are 25.45 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Andalan Perkasa Abadi Tbk PT worth?
The market values Andalan Perkasa Abadi Tbk PT at about 341B IDR (market capitalisation, as of Nov 7, 2026). Per share that is 28.00 IDR; our models calculate a fair value of 53.45 IDR per share.
What do the bullish and bearish scenarios say about NASA?
Our models span a range for Andalan Perkasa Abadi Tbk PT: cautious scenario 49.26 IDR, base 53.45 IDR, optimistic 60.61 IDR per share (as of Nov 7, 2026, price 28.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How far is NASA from its 52-week high?
Andalan Perkasa Abadi Tbk PT trades at 28.00 IDR, about 56% below its 52-week high of 63.00 IDR and 4% above the low of 27.00 IDR (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 53.45 IDR is for.
Which stocks are comparable to Andalan Perkasa Abadi Tbk PT?
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 Andalan Perkasa Abadi Tbk PT stock attractive at the current price?
The data as of Nov 7, 2026: price 28.00 IDR, calculated fair value 53.45 IDR (+91%), Quality Score 50/100, from 7 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 NASA calculated?
We run Andalan Perkasa Abadi Tbk PT through 7 models from 3 families: Multiples, Asset-Based, Economic Profit. Every model gets the same audited fundamentals; the fair value of 53.45 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. Andalan Perkasa Abadi Tbk PT currently trades 48% 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 Andalan Perkasa Abadi Tbk PT (NASA)?
The closing price on Nov 9, 2026 was 28.00 IDR. Our model-based fair value is 53.45 IDR, about +91% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Andalan Perkasa Abadi Tbk PT right now?
The price is below even our cautious bear case (49.26 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 (50/100) 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 Andalan Perkasa Abadi Tbk PT (NASA) come from?
Earnings per share at Andalan Perkasa Abadi Tbk PT grew +42.8 % a year from 2014 to 2025. Broken into its drivers: revenue per share +37.9 %, EBIT margin +1.9 %, tax rate +1.4 %, residual (interest, one-offs) +0.3 %. 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 Andalan Perkasa Abadi Tbk PT
How large is the market capitalisation of Andalan Perkasa Abadi Tbk PT (NASA)?
The market capitalisation of Andalan Perkasa Abadi Tbk PT is 341B IDR (≈ $18.9M). 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 Andalan Perkasa Abadi Tbk PT (NASA)?
The price-to-sales ratio of Andalan Perkasa Abadi Tbk PT is 58.9 (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 Andalan Perkasa Abadi Tbk PT (NASA)?
Earnings per share at Andalan Perkasa Abadi Tbk PT are −0.0100 IDR. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Andalan Perkasa Abadi Tbk PT (NASA)?
The net margin of Andalan Perkasa Abadi Tbk PT is −0.5% (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 EBIT return on assets of Andalan Perkasa Abadi Tbk PT (NASA)?
On an EBIT basis the return on assets of Andalan Perkasa Abadi Tbk PT is 0.4% (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 Andalan Perkasa Abadi Tbk PT (NASA)?
The operating margin of Andalan Perkasa Abadi Tbk PT is −83.0% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Andalan Perkasa Abadi Tbk PT (NASA)?
Revenue at Andalan Perkasa Abadi Tbk PT is growing −71.8% versus a year earlier (3y avg −11.8%). 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 Andalan Perkasa Abadi Tbk PT (NASA)?
Earnings per share at Andalan Perkasa Abadi Tbk PT are growing −7.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Andalan Perkasa Abadi Tbk PT (NASA) generate?
The free cash flow of Andalan Perkasa Abadi Tbk PT is −1.1B IDR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Andalan Perkasa Abadi Tbk PT (NASA) hold?
Andalan Perkasa Abadi Tbk PT holds more cash than debt, 66.8B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Andalan Perkasa Abadi Tbk PT in the live analysis
One click puts Andalan Perkasa Abadi 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