Paramita Bangun Sarana Tbk PT (PBSA) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Paramita Bangun Sarana Tbk PT IDR 1,577, price IDR 810, upside +94.7%, quality 74 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Paramita Bangun Sarana Tbk PT for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
PT Paramita Bangun Sarana Tbk engages in the construction business in Indonesia and Malaysia. It constructs industrial buildings; and engages in civil construction activities, such as installation of pile drivers, lower structures, and steel and concrete structures, as well as roof and wall structures.
Show more
PT Paramita Bangun Sarana Tbk engages in the construction business in Indonesia and Malaysia. It constructs industrial buildings; and engages in civil construction activities, such as installation of pile drivers, lower structures, and steel and concrete structures, as well as roof and wall structures. The company also provides infrastructure construction services, including road levelling, compaction, and road foundation construction services; and mechanical works, such as machinery, piping, and tanks installations, as well as electricity works. In addition, it offers land clearing, structural frame, trading, and steel fabrication, and consulting services. The company was founded in 2002 and is headquartered in Jakarta Selatan, Indonesia.
Stock analysis
Paramita Bangun Sarana Tbk PT (PBSA) currently trades at 810.00 IDR, while our model-based Fair Value estimate is 1,577 IDR, implying the stock looks roughly 48.6% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 3,734 IDR per share, and 21 of the 26 models we run sit above the 810.00 IDR price.
Bear case: the Asset-Based group reads lowest at 208.41 IDR, and 5 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 1,070 IDR (bear) to 2,490 IDR (bull), the price of 810.00 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 74/100 (solid quality), in the Industrials sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Paramita Bangun Sarana Tbk PT reported revenue of 1.6T IDR in FY2025 versus 279B IDR in FY2021, a compound +54.5%/yr. Reported net income was 320B IDR in FY2025, compounding +39.9%/yr from FY2021.
Key figures
Market cap 2.4T IDR (≈ $136M) · P/E ratio 8.2 · P/S ratio 1.65 · EPS (TTM) 98.53 IDR · Dividend yield 7.3% · Net margin 20.1% · Return on equity 34.5% · Return on assets (EBIT) 14.3%.
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 68% below its 52-week high and 44% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at −31% fair-value upside, at 95%, PBSA screens cheaper than that median.
Fair Value models
Bear 1,070 IDRFair Value 1,577 IDRBull 2,490 IDR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (72.35 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.Evidence ⓘEvidence = 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
+37.9%
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.
+29.6%
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.
+23.6%
Start year 2020 (pandemic). Over 10 years: +5.2% a year
Revenue growth 12 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.
+4.9%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+56.3%
Earnings growth per share plus dividend.
Earnings per share, growth per year+49.0%
Dividend (yield on the price)7.3%
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.49% vs 6%, picking up
Profit margin 2021 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.29% → 15%
2025 sits 66% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 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).
−5.1%
Yearly growth needed for the next five years to justify today's price.
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 −7.5% a year for the price.
Compare Paramita Bangun Sarana 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.Engineering & Construction · 840 stocks
Beats the industry median on 11/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score74 · Top 25%
Fair Value upside+95% · Top 25%
Profitability
Return on equity (TTM)35% · Top 25%
Return on assets14% · Top 25%
Net margin (TTM)17% · Top 25%
Operating margin (TTM)20% · Top 25%
Growth and dividend
Revenue growth47% · Top 25%
Dividend yield (TTM)7.3% · Top 25%
Valuation Multiplesvs Engineering & Construction 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 Paramita Bangun Sarana Tbk PT (PBSA) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 1,577 IDR versus a price of 810.00 IDR, about +95% upside (undervalued).
What is the fair value of PBSA?
Our model-based fair value for Paramita Bangun Sarana Tbk PT is 1,577 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 810.00 IDR.
What is the quality score of PBSA?
Paramita Bangun Sarana Tbk PT has a Quality Score of 74/100. 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 Paramita Bangun Sarana Tbk PT (PBSA)?
Our model-based price target is the fair value of 1,577 IDR (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 1,070 IDR, optimistic scenario 2,490 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Paramita Bangun Sarana Tbk PT stock forecast for 2026?
Our models put fair value at 1,577 IDR, about +95% upside versus a price of 810.00 IDR (undervalued). Cautious scenario 1,070 IDR, optimistic scenario 2,490 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Paramita Bangun Sarana Tbk PT (PBSA)?
Paramita Bangun Sarana Tbk PT reported trailing-twelve-month revenue of about 1.7T IDR (latest available figure, as of Sep 24, 2026).
Does Paramita Bangun Sarana Tbk PT pay a dividend?
Paramita Bangun Sarana Tbk PT currently shows a dividend yield of about 7.32% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Paramita Bangun Sarana Tbk PT (PBSA)?
For today's price to be fair in a discounted-cash-flow model, Paramita Bangun Sarana Tbk PT would have to grow free cash flow by -5.1 % 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 +23.6 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of PBSA use?
Our models discount Paramita Bangun Sarana Tbk PT 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 Paramita Bangun Sarana Tbk PT that is -5.1 % per year a year over ten years, using the same discount rate (15.0 %) and the same formula as our fair value.
How much growth has Paramita Bangun Sarana Tbk PT (PBSA) delivered so far?
Over the past 5 years revenue at Paramita Bangun Sarana Tbk PT grew +23.6 % a year. The price currently implies -5.1 % per year free-cash-flow growth a 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 Paramita Bangun Sarana Tbk PT (PBSA) growing?
The median revenue growth in the sector is +4.7 % a year. That is the yardstick for the growth priced into Paramita Bangun Sarana Tbk PT (-5.1 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Paramita Bangun Sarana Tbk PT (PBSA)?
The free-cash-flow yield on the price is 14.42 %: that much free cash flow Paramita Bangun Sarana Tbk PT 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 Paramita Bangun Sarana Tbk PT (PBSA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Paramita Bangun Sarana Tbk PT it is 1,577 IDR per share (as of Sep 24, 2026), against a price of 810.00 IDR. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is Paramita Bangun Sarana Tbk PT stock overvalued or undervalued in 2026?
As of Sep 24, 2026, PBSA trades below its calculated fair value: price 810.00 IDR, fair value 1,577 IDR, a gap of about +95% (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 PBSA?
No. The price is what the market pays today (810.00 IDR); the fair value is what the company's own numbers justify (1,577 IDR). For Paramita Bangun Sarana Tbk PT the two are 766.63 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Paramita Bangun Sarana Tbk PT worth?
The market values Paramita Bangun Sarana Tbk PT at about 2.4T IDR (market capitalisation, as of Sep 24, 2026). Per share that is 810.00 IDR; our models calculate a fair value of 1,577 IDR per share.
What do the bullish and bearish scenarios say about PBSA?
Our models span a range for Paramita Bangun Sarana Tbk PT: cautious scenario 1,070 IDR, base 1,577 IDR, optimistic 2,490 IDR per share (as of Sep 24, 2026, price 810.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of PBSA?
Paramita Bangun Sarana Tbk PT trades at a price-to-earnings ratio of 8.2 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1,577 IDR is built from several models across several years. Other multiples: P/B 2.6, P/S 1.4, EV/EBITDA 7.9.
How solid is the balance sheet of Paramita Bangun Sarana Tbk PT (PBSA)?
Balance-sheet figures for Paramita Bangun Sarana Tbk PT (as of Sep 24, 2026): return on equity 34.5%. They feed the Quality Score of 74/100, which measures business quality independently of the share price.
How far is PBSA from its 52-week high?
Paramita Bangun Sarana Tbk PT trades at 810.00 IDR, about 68% below its 52-week high of 2,497 IDR and 44% above the low of 561.53 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 1,577 IDR is for.
Which stocks are comparable to Paramita Bangun Sarana Tbk PT?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Comfort Systems USA, Inc, Larsen & Toubro 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 Paramita Bangun Sarana Tbk PT stock attractive at the current price?
The data as of Sep 24, 2026: price 810.00 IDR, calculated fair value 1,577 IDR (+95%), Quality Score 74/100, 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 PBSA calculated?
We run Paramita Bangun Sarana Tbk PT through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 1,577 IDR, 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 14.0 % above its aggregate fair value. Paramita Bangun Sarana Tbk PT currently trades 95 % 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 Paramita Bangun Sarana Tbk PT (PBSA)?
The closing price on Sep 24, 2026 was 810.00 IDR. Our model-based fair value is 1,577 IDR, about +95% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Paramita Bangun Sarana Tbk PT right now?
The rarer combination: high quality (74/100) AND below fair value. That earns a closer look rather than a quick verdict. The price is below even our cautious bear case (1,070 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. A fairly wide model range (1,070 IDR to 2,490 IDR) leaves room in how you read the outcome.
Where does the earnings growth of Paramita Bangun Sarana Tbk PT (PBSA) come from?
Earnings per share at Paramita Bangun Sarana Tbk PT grew +4.2 % a year from 2014 to 2025. Broken into its drivers: revenue per share +0.8 %, EBIT margin −1.9 %, tax rate +0.1 %, residual (interest, one-offs) +5.2 %. 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 Paramita Bangun Sarana Tbk PT
How large is the market capitalisation of Paramita Bangun Sarana Tbk PT (PBSA)?
The market capitalisation of Paramita Bangun Sarana Tbk PT is 2.4T IDR (≈ $136M). 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 Paramita Bangun Sarana Tbk PT (PBSA)?
The price-to-sales ratio of Paramita Bangun Sarana Tbk PT is 1.65 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Paramita Bangun Sarana Tbk PT (PBSA)?
Earnings per share at Paramita Bangun Sarana Tbk PT are 98.53 IDR (price ÷ EPS = P/E 8.2). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Paramita Bangun Sarana Tbk PT (PBSA)?
The dividend yield of Paramita Bangun Sarana Tbk PT is 7.3% (payout 60.2%). 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 Paramita Bangun Sarana Tbk PT (PBSA)?
The net margin of Paramita Bangun Sarana Tbk PT is 20.1% (fiscal year 2025). 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 Paramita Bangun Sarana Tbk PT (PBSA)?
The return on equity (ROE) of Paramita Bangun Sarana Tbk PT is 34.5% (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 Paramita Bangun Sarana Tbk PT (PBSA)?
On an EBIT basis the return on assets of Paramita Bangun Sarana Tbk PT is 14.3% (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 Paramita Bangun Sarana Tbk PT (PBSA)?
The operating margin of Paramita Bangun Sarana Tbk PT is 19.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Paramita Bangun Sarana Tbk PT (PBSA)?
Revenue at Paramita Bangun Sarana Tbk PT is growing +46.8% versus a year earlier (3y avg +29.6%). 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 Paramita Bangun Sarana Tbk PT (PBSA)?
Earnings per share at Paramita Bangun Sarana Tbk PT are growing −94.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Paramita Bangun Sarana Tbk PT (PBSA) hold?
Paramita Bangun Sarana Tbk PT holds more cash than debt, 144B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Paramita Bangun Sarana Tbk PT in the live analysis
One click puts Paramita Bangun Sarana Tbk PT on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
