EN DE

PT Roda Vivatex Tbk, through its subsidiaries, (RDTX) Fair Value & Analysis

Real Estate · ID · Market cap 3.7T IDR

PR PT Roda Vivatex Tbk, through its subsidiaries, RDTX · JK
Price13,975 IDR
Fair Value22,203 IDR
Upside+58.9%
Quality79/100
Watch PT Roda Vivatex Tbk, through its subsidiaries, for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 64.8% net margin
Low debt · generates free cash flow
Ranks above peers (10/14)
Wide moat 71/100
Evidence: High Range 16,652 IDR – 27,753 IDR Share as image

Fair value as of: Jul 17, 2026

From 15 valuation models · updated 25 days ago

Share price −1.6% over the past month.

A strong business, screening 59% undervalued on our models.

What matters now

  • The rarer combination: high quality (79/100) AND below fair value. That earns a closer look rather than a quick verdict.
  • The price is below even our cautious bear case (16,652 IDR). The market is more pessimistic than our downside scenario.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

17,477 IDR 3,873 IDR Fair Value 22,203 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 17, 2026.

How to read this chart

60‑month range 3,873 IDR – 17,477 IDR · fair‑value band 16,652 IDR – 27,753 IDR · the 13,975 IDR price screens below the 22,203 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 17, 2026.

Full chart & analysis →

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

Analysis

PT Roda Vivatex Tbk, through its subsidiaries, (RDTX) currently trades at 13,975 IDR, while our model-based Fair Value estimate is 22,203 IDR, implying the stock looks roughly 58.9% undervalued today. The Quality Score stands at 79/100 (high quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, PT Roda Vivatex Tbk, through its subsidiaries, generated revenue of 572B IDR at a net margin of 64.8%. Revenue grew 1.2% year over year. It earns a return on equity of 11.5%. The balance sheet holds a net cash position of 531B IDR. Fundamentals as of Jul 17, 2026

Our scenario range runs from 16,652 IDR (bear case) to 27,753 IDR (bull case); at 13,975 IDR, the current price sits below 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 26% below its 52-week high and 23% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -13% fair-value upside, at 59%, RDTX screens cheaper 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
Growth DCF 19,482 IDR 27,569 IDR 39,386 IDR 80
Residual Income 11,151 IDR 12,781 IDR 23,293 IDR 76
Gordon GGM 4,122 IDR 8,654 IDR 15,142 IDR 70
All 15 models by family
DCF Models
FCF DCF 18,983 IDR 27,762 IDR 41,229 IDR 38
5Y Revenue Exit 13,938 IDR 19,462 IDR 26,235 IDR 39
5Y EBITDA Exit 18,178 IDR 27,137 IDR 37,246 IDR 41
10Y Revenue Exit 15,281 IDR 20,698 IDR 27,419 IDR 36
10Y EBITDA Exit 18,313 IDR 26,055 IDR 35,762 IDR 37
Dividend Discount
Gordon GGM 4,122 IDR 8,654 IDR 15,142 IDR 70
DDM Multi-Stage 4,122 IDR 6,457 IDR 9,084 IDR 61
Multiples
P/S Multiple 10,341 IDR 13,788 IDR 17,235 IDR 58
P/B Multiple 16,652 IDR 22,203 IDR 27,753 IDR 55
EV/EBIT 19,868 IDR 25,833 IDR 31,797 IDR 53
EV/EBITDA 19,884 IDR 25,853 IDR 31,823 IDR 54
EV/Revenue 11,844 IDR 16,073 IDR 20,302 IDR 43
Asset-Based
NCAV (Graham) 6,137 IDR 8,223 IDR 12,273 IDR 50
Growth DCF
Growth DCF 19,482 IDR 27,569 IDR 39,386 IDR 80
Economic Profit
Residual Income 11,151 IDR 12,781 IDR 23,293 IDR 76

Widest divergence: Growth DCF (27,569 IDR) versus Dividend Discount (6,457 IDR). Highest evidence: Growth DCF (80).

Notify me when RDTX reaches fair value

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

Key figures & financial health

Revenue (TTM) 572B IDR
Revenue growth (YoY) +1.2%
Net margin 64.8%
Return on equity 11.5%
Free cash flow 398B IDR FY2025
P/E ratio 9.8
More key figures
Operating margin 61.8%
EPS (TTM) 1,381 IDR
EPS growth (YoY) +23.0%
Net cash 531B IDR FY2025

Figures from reported company fundamentals · as of Jul 17, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 79/100

Of which business quality 75 · Market factors (momentum, volatility) 47

Profitability 45
Margins and returns on capital today
Quality Growth 67
Are margins and returns improving?
Cashflow 86
Earnings quality: real cash, not paper profit
Fin. Strength 87
Balance sheet, leverage, solvency risk
Investment 89
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 38
Price trend over the last 3–12 months (market factor)
52W Momentum 47
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 Roda Vivatex Tbk, through its subsidiaries, engages in the rental of office spaces in Indonesia. The company also provides related maintenance services. PT Roda Vivatex Tbk was founded in 1980 and is headquartered in Jakarta Selatan, Indonesia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Roda Vivatex Tbk, through its subsidiaries, reported revenue of 570B IDR in FY2025 versus 414B IDR in FY2021, a compound +8.4%/yr. Reported net income was 351B IDR in FY2025, compounding +15.7%/yr from FY2021.

Growth Quality 71/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
570B IDR
Latest YoY
+7.5%
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.
+3.8%
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.
+7.3%
Avg. growth/yr (25Y) 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.
+4.3%
Revenue +8.4%/yr
FY21 414B IDR
FY22 510B IDR
FY23 533B IDR
FY24 531B IDR
FY25 570B IDR
Net income +15.7%/yr
FY21 196B IDR
FY22 271B IDR
FY23 303B IDR
FY24 288B IDR
FY25 351B IDR
Character of growth · EPS growth decomposed (2014-2025) +2.5 % p.a.
Revenue per share +2.9 pp

of which total revenue +2.9 pp · buybacks/dilution +0.0 pp

EBIT margin −0.9 pp
Tax rate +0.6 pp
Residual (interest, one-offs) +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).

Watch RDTX: get an alert when its fair value changes →

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 Roda Vivatex Tbk, through its subsidiaries, Fair Value". https://www.fairvalue-calculator.com/stock/RDTX

Peer Group

Real Estate Services · 520 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 78 · Top 25%
Fair Value upside +59% · Above median
Return on equity (TTM) 12% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 65% · Top 25%
Operating margin (TTM) 62% · Top 25%
Revenue growth 1% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/E (TTM) 9.8× · Cheaper than median
P/B 1.11× · Pricier than median
P/S (TTM) 6.39× · Pricier than 75% of peers
P/FCF 0.0× · Cheaper than 75% of peers
EV/EBITDA 7.2× · 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 100 · sector 37
FUTURE 6 · sector 10
PAST 46 · sector 16
HEALTH 100 · sector 85
DIVIDEND 0 · sector 49

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 Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Jul 17, 2026).

Stock Price Fair Value vs Fair Value
Vingroup Joint Stock Company VIC 223,000 VND 25,731 VND -88%
KE Holdings 2423 HK$44.76 HK$18.03 -60%
Swire Properties Limited 1972 HK$23.90 HK$18.75 -22%
China Resources Mixc Lifestyle Services Limited 1209 HK$39.92 HK$34.92 -13%
Plaza S.A MALLPLAZA 3,725 CLP 5,571 CLP +50%
SAGAA SAGAA kr 170.00 kr 75.55 -56%
Cencosud Shopping S.A CENCOMALLS 2,324 CLP 2,976 CLP +28%
WHA Corporation WHAR 5.45 THB 4.14 THB -24%
PT Sarana Menara Nusantara Tbk. owns and TOWR 372.00 IDR 1,208 IDR +225%
PT Metropolitan Kentjana Tbk MKPI 20,975 IDR 19,160 IDR -9%

Compare PT Roda Vivatex Tbk, through its subsidiaries, with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

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

Frequently asked questions

Is PT Roda Vivatex Tbk, through its subsidiaries, (RDTX) overvalued or undervalued?
As of Jul 17, 2026, our model estimates a fair value of 22,203 IDR versus a price of 13,975 IDR, about +59% (undervalued).
What is the fair value of RDTX?
Our model-based fair value for PT Roda Vivatex Tbk, through its subsidiaries, is 22,203 IDR (as of Jul 17, 2026), built from audited fundamentals. The current price is 13,975 IDR.
What is the quality score of RDTX?
PT Roda Vivatex Tbk, through its subsidiaries, has a Quality Score of 79/100. 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 Roda Vivatex Tbk, through its subsidiaries, (RDTX)?
PT Roda Vivatex Tbk, through its subsidiaries, reported trailing-twelve-month revenue of about 572B IDR (latest available figure, as of Jul 17, 2026).
What is the net profit margin of RDTX?
The net profit margin of PT Roda Vivatex Tbk, through its subsidiaries, is about 64.8%, meaning it keeps roughly 64.8% of revenue as net income. Based on the latest reported figures.

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 Roda Vivatex Tbk, through its subsidiaries, 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.