EN DE

PT Jasa Marga (Persero) Tbk (PTJSY) Fair Value & Analysis

Industrials · US · Market cap $1.2B

PJ PT Jasa Marga (Persero) Tbk logo PT Jasa Marga (Persero) Tbk PTJSY · US
Price$3.45
Fair Value$3.02
Upside-12.5%
Quality33/100
Watch PT Jasa Marga (Persero) Tbk for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Solidly profitable · 12.0% net margin
High debt · negative free cash flow
5.30% dividend yield
Mixed vs. peers (4/10)
Moderate moat 45/100
Evidence: Medium Range $2.11 – $3.77 Share as image

Fair value as of: Aug 13, 2026

From 14 valuation models · updated today

Fair value updated Aug 13, 2026, revised from $17.14 to $3.02 (−82.4%) since Jul 21, 2026.

Below-average quality, and screening another 13% overvalued on our models.

What matters now

  • Our model range runs from $2.11 (bear) to $3.77 (bull), base $3.02. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 33/100 (below-average quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$8.82 $3.30 Fair Value $3.02 Jul 2015 Aug 2026

White line = price, green steps = our fair value per fiscal year. As of Aug 13, 2026.

How to read this chart

60‑month range $3.30 – $8.82 · fair‑value band $2.11 – $3.77 · the $3.45 price screens above the $3.02 fair value. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

PT Jasa Marga (Persero) Tbk (PTJSY) currently trades at $3.45, while our model-based Fair Value estimate is $3.02, implying the stock looks roughly 12.5% overvalued today. The Quality Score stands at 33/100 (below-average quality), in the Industrials 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 Jasa Marga (Persero) Tbk generated revenue of $27.3T at a net margin of 12.0%. Revenue declined 8.1% year over year. It earns a return on equity of 7.7%. Net debt stands at $68.5T. Fundamentals as of Aug 13, 2026

Our scenario range runs from $2.11 (bear case) to $3.77 (bull case); at $3.45, the current price sits within 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 21% below its 52-week high and 5% above its 52-week low, currently below its 200-day average. For context, the median of 10 Industrials peers we cover trades at 10% fair-value upside, at -13%, PTJSY 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.

Model 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
Highest evidence
ROIC Compounder $0.0102 $0.4390 $0.7962 72
Growth-Adj P/E $2.50 $3.58 $4.65 68
P/E Multiple $2.80 $3.73 $4.66 63
All 14 models by family
Earnings-Based
Graham-Dodd $1.21 $6.07 $8.38 54
Lynch FV $1.64 $2.35 $3.05 50
PEG = 1.0 $1.64 $2.35 $3.05 46
EPV $0.0102 $0.4390 $0.7962 59
Multiples
P/E Multiple $2.80 $3.73 $4.66 63
P/S Multiple $2.18 $2.90 $3.63 58
P/B Multiple $2.26 $3.02 $3.77 55
EV/EBIT $2.83 $4.82 $6.81 53
EV/EBITDA $1.43 $2.95 $4.47 54
EV/Revenue $0.2599 43
Asset-Based
NCAV (Graham) $0.8820 $1.18 $1.76 50
Economic Profit
Residual Income $1.46 $1.59 $1.94 61
ROIC Compounder $0.0102 $0.4390 $0.7962 72
Growth Earnings
Growth-Adj P/E $2.50 $3.58 $4.65 68

Widest divergence: Growth Earnings ($3.58) versus Economic Profit ($0.4390). Highest evidence: ROIC Compounder (72).

Notify me when PTJSY reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $27.3T
Revenue growth (YoY) -8.1%
Net margin 12.0%
Return on equity 7.7%
Free cash flow −$7.4T FY2025
P/E ratio 6.4
More key figures
EPS (TTM) $0.5400
Dividend yield 5.3%
EPS growth (YoY) -16.5%
Net debt $68.5T FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 33/100

Of which business quality 33 · Market factors (momentum, volatility) 30

Profitability 29
Margins and returns on capital today
Quality Growth 43
Are margins and returns improving?
Cashflow 35
Earnings quality: real cash, not paper profit
Fin. Strength 11
Balance sheet, leverage, solvency risk
Investment 2
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 30
Price trend over the last 3–12 months (market factor)
52W Momentum 7
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

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 Jasa Marga (Persero) Tbk develops, constructs, operates, manages, and maintains toll roads in Indonesia. It offers road construction and maintenance services.

Full company description

PT Jasa Marga (Persero) Tbk develops, constructs, operates, manages, and maintains toll roads in Indonesia. It offers road construction and maintenance services. The company also rents toll road equipment and vehicles; holds toll road concessions; develops and constructs real estate properties, including residential, office building, and apartment; and manages rest areas. PT Jasa Marga (Persero) Tbk was founded in 1978 and is headquartered in Jakarta, Indonesia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Jasa Marga (Persero) Tbk reported revenue of $29.9T in FY2025 versus $15.2T in FY2021, a compound +18.5%/yr. Reported net income was $3.7T in FY2025, compounding +43.2%/yr from FY2021.

Growth Quality 57/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$29.9T
Latest YoY
+4.1%
Avg. growth/yr (3Y) 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.
+21.7%
Avg. growth/yr (5Y) 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.
+16.9%
Avg. growth/yr (20Y) 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.
+14.7%
Revenue +18.5%/yr
FY21 $15.2T
FY22 $16.6T
FY23 $21.3T
FY24 $28.7T
FY25 $29.9T
Net income +43.2%/yr
FY21 $871B
FY22 $2.7T
FY23 $6.8T
FY24 $4.5T
FY25 $3.7T
Character of growth · EPS growth decomposed (2014-2025) +12.8 % p.a.
Revenue per share +8.6 pp

of which total revenue +9.4 pp · buybacks/dilution −0.8 pp

EBIT margin +2.7 pp
Tax rate +2.3 pp
Residual (interest, one-offs) −0.8 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).

PTJSY screens 13% overvalued. Compare with China Merchants Expressway Network & Technology Holdings →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "PT Jasa Marga (Persero) Tbk Fair Value". https://www.fairvalue-calculator.com/stock/PTJSY

Peer Group

Infrastructure Operations · 68 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.

Quality Score 33 · Bottom 25%
Fair Value upside −13% · Below median
Return on equity (TTM) 8% · Above median
Return on assets 4% · Above median
Net margin (TTM) 12% · Below median
Operating margin (TTM) 0% · Bottom 25%
Revenue growth -8% · Bottom 25%
Dividend yield (TTM) 5.3% · Above median
Debt / equity 1.96× · Higher than 75% of peers

Valuation Multiples vs Infrastructure Operations median · lower = cheaper

P/E (TTM) 6.4× · Cheaper than 75% of peers

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 17 · sector 47
FUTURE 0 · sector 10
PAST 31 · sector 27
HEALTH 2 · sector 69
DIVIDEND 100 · sector 79

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Infrastructure Operations stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Compare PT Jasa Marga (Persero) Tbk with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is PT Jasa Marga (Persero) Tbk (PTJSY) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $3.02 versus a price of $3.45, about −13% (overvalued).
What is the fair value of PTJSY?
Our model-based fair value for PT Jasa Marga (Persero) Tbk is $3.02 (as of Aug 13, 2026), built from audited fundamentals. The current price is $3.45.
What is the quality score of PTJSY?
PT Jasa Marga (Persero) Tbk has a Quality Score of 33/100. 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 revenue of PT Jasa Marga (Persero) Tbk (PTJSY)?
PT Jasa Marga (Persero) Tbk reported trailing-twelve-month revenue of about $27.3T (latest available figure, as of Aug 13, 2026).
What is the net profit margin of PTJSY?
The net profit margin of PT Jasa Marga (Persero) Tbk is about 12.0%, meaning it keeps roughly 12.0% of revenue as net income. Based on the latest reported figures.
Does PT Jasa Marga (Persero) Tbk pay a dividend?
PT Jasa Marga (Persero) Tbk currently shows a dividend yield of about 5.30% relative to its recent price (as of Aug 13, 2026).

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.

14 days Pro free · no card

Track PT Jasa Marga (Persero) 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.