PT Andalan Perkasa Abadi Tbk, (NASA) Fair Value & Analysis
Real Estate · ID · Market cap 319B IDR
Fair value as of: Jul 19, 2026
From 7 valuation models · updated 22 days ago
Share price −3.2% over the past month.
A solid business, but screening 66% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (11.34 IDR). The favourable scenario is already priced in.
- 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.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.
How to read this chart
60‑month range 8.00 IDR – 120.00 IDR · fair‑value band 8.91 IDR – 11.34 IDR · the 30.00 IDR price screens above the 10.13 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.
Analysis
PT Andalan Perkasa Abadi Tbk, (NASA) currently trades at 30.00 IDR, while our model-based Fair Value estimate is 10.13 IDR, implying the stock looks roughly 66.2% overvalued today. The Quality Score stands at 50/100 (solid quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).
Over the trailing twelve months, PT Andalan Perkasa Abadi Tbk, generated revenue of 7.8B IDR at a net margin of 23.3%. Revenue declined 72.0% year over year. It earns a return on equity of 0.2%. The balance sheet holds a net cash position of 66.8B IDR. Fundamentals as of Jul 19, 2026
Our scenario range runs from 8.91 IDR (bear case) to 11.34 IDR (bull case); at 30.00 IDR, the current price sits above 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 58% below its 52-week high and 114% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 32% fair-value upside, at -66%, NASA screens richer 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.
All 7 models by family
Widest divergence: Asset-Based (66.50 IDR) versus Multiples (10.13 IDR). Highest evidence: Residual Income (61).
Notify me when NASA reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 47 · Market factors (momentum, volatility) 51
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 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.
Full company description
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. 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.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
PT Andalan Perkasa Abadi Tbk, 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.
of which total revenue +44.3 pp · buybacks/dilution −6.4 pp
Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).
NASA screens 66% overvalued. Compare with DLF Limited →
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.
Valuation Multiples vs Real Estate - Development median · lower = cheaper
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 0: the price sits above our fair-value range.
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
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 19, 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 Jaya Real Property, Tbk., JRPT | 1,080 IDR | 1,674 IDR | +55% |
| 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% |
Compare PT Andalan Perkasa Abadi Tbk, with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Real Estate stocks →
Frequently asked questions
Is PT Andalan Perkasa Abadi Tbk, (NASA) overvalued or undervalued?
What is the fair value of NASA?
What is the quality score of NASA?
What is the revenue of PT Andalan Perkasa Abadi Tbk, (NASA)?
What is the net profit margin of NASA?
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.
Track PT Andalan Perkasa Abadi 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.