PT Pudjiadi and Sons Tbk (PNSE) Fair Value & Analysis
Consumer Cyclical · ID · Market cap 399B IDR
Fair value as of: Jul 18, 2026
From 15 valuation models · updated 23 days ago
Fair value updated Jul 18, 2026, revised from 373.31 IDR to 239.51 IDR (−35.8%) since Jun 24, 2026. Share price −2.8% over the past month.
A solid business, but screening 51% overvalued on our models.
What matters now
- The price sits above even our optimistic bull case (295.05 IDR). The favourable scenario is already priced in.
- Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.
How to read this chart
60‑month range 335.83 IDR – 1,459 IDR · fair‑value band 183.97 IDR – 295.05 IDR · the 486.00 IDR price screens above the 239.51 IDR fair value. Dashed = 300-day average. As of Jul 18, 2026.
Analysis
PT Pudjiadi and Sons Tbk (PNSE) currently trades at 486.00 IDR, while our model-based Fair Value estimate is 239.51 IDR, implying the stock looks roughly 50.7% overvalued today. The Quality Score stands at 53/100 (solid quality), in the Consumer Cyclical 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: medium).
Over the trailing twelve months, PT Pudjiadi and Sons Tbk generated revenue of 223B IDR at a net margin of -5.6%. Revenue declined 9.0% year over year. It earns a return on equity of -2.7%. The balance sheet holds a net cash position of 13.8B IDR. Fundamentals as of Jul 18, 2026
Our scenario range runs from 183.97 IDR (bear case) to 295.05 IDR (bull case); at 486.00 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 55% below its 52-week high and 11% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 11% fair-value upside, at -51%, PNSE 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 15 models by family
Widest divergence: DCF Models (575.04 IDR) versus Dividend Discount (7.37 IDR). Highest evidence: Growth DCF (80).
Notify me when PNSE 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 18, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 54 · Market factors (momentum, volatility) 20
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 Pudjiadi and Sons Tbk operates in the hotel business in Indonesia. The company's hotel facilities comprise accommodation, office, shopping, apartment, food and beverage services, recreational, and entertainment facilities. It is also involved in property management, real estate, and catering activities.
Full company description
PT Pudjiadi and Sons Tbk operates in the hotel business in Indonesia. The company's hotel facilities comprise accommodation, office, shopping, apartment, food and beverage services, recreational, and entertainment facilities. It is also involved in property management, real estate, and catering activities. The company operates hotels, resorts, and spas in Jakarta, Bandung, Anyer, Cisarua, Bali, Lombok, Yogyakarta, and Flores. PT Pudjiadi and Sons Tbk was incorporated in 1970 and is based in Jakarta, Indonesia. PT Pudjiadi and Sons Tbk operates as a subsidiary of PT Istana Kuta Ratu Prestige.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
PT Pudjiadi and Sons Tbk reported revenue of 227B IDR in FY2025 versus 69.1B IDR in FY2021, a compound +34.7%/yr. Reported net income was −10.0B IDR in FY2025.
of which total revenue −0.2 pp · buybacks/dilution +0.0 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).
PNSE screens 51% overvalued. Compare with Las Vegas Sands Corp →
Peer Group
Resorts & Casinos · 76 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 Resorts & Casinos 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 Resorts & Casinos stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Las Vegas Sands Corp LVS | $44.79 | $52.27 | +17% |
| Galaxy Entertainment Group 0027 | HK$34.20 | HK$41.44 | +21% |
| Sands China Ltd 1928 | HK$13.08 | HK$2.05 | -84% |
| MGM Resorts International, through its subsidiaries, MGM | $46.13 | $13.70 | -70% |
| Wynn Resorts, Limited WYNN | $97.05 | $69.39 | -29% |
| Red Rock Resorts, Inc RRR | $64.75 | $17.09 | -74% |
| Boyd Gaming Corporation BYD | $87.64 | $151.24 | +73% |
| Caesars Entertainment, Inc CZR | $29.91 | $80.92 | +171% |
| Genting Singapore Limited G13 | 0.6200 SGD | 0.6900 SGD | +11% |
| Vail Resorts, Inc MTN | $150.14 | $125.02 | -17% |
Compare PT Pudjiadi and Sons Tbk with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Frequently asked questions
Is PT Pudjiadi and Sons Tbk (PNSE) overvalued or undervalued?
What is the fair value of PNSE?
What is the quality score of PNSE?
What is the revenue of PT Pudjiadi and Sons Tbk (PNSE)?
What is the net profit margin of PNSE?
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 Pudjiadi and Sons 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.