PT Saptausaha Gemilangindah Tb (SAGE) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of PT Saptausaha Gemilangindah Tb IDR 6, price IDR 34, upside -81.0%, quality 51 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch PT Saptausaha Gemilangindah Tb 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
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
43‑month range 9.00 IDR – 426.00 IDR · fair‑value band 4.26 IDR – 8.07 IDR · the 34.00 IDR price screens above the 6.46 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow PT Saptausaha Gemilangindah Tb in your weekly email
Every Wednesday you see whether PT Saptausaha Gemilangindah Tb is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
PT Saptausaha Gemilangindah Tbk develops and sells residential and commercial real estate properties in Indonesia. It operates through Property, Planning Services, Building and Environmental Management, and Internet Service provider segments.
Show more
PT Saptausaha Gemilangindah Tbk develops and sells residential and commercial real estate properties in Indonesia. It operates through Property, Planning Services, Building and Environmental Management, and Internet Service provider segments. It also engages in the provision of management and consulting services; and operates as an internet service provider. The company was founded in 1992 and is headquartered in Jakarta Pusat, Indonesia. PT Saptausaha Gemilangindah Tbk is a subsidiary of PT Fort Terang Sejahtera.
Stock analysis
PT Saptausaha Gemilangindah Tb (SAGE) currently trades at 34.00 IDR, while our model-based Fair Value estimate is 6.46 IDR, implying the stock looks roughly 426.3% overvalued today.
Show more
Valuation
How firm this estimate is: it rests on 7 models at a data quality of 92/100, which puts the evidence level at low.
Scenario range: 4.26 IDR (bear) to 8.07 IDR (bull), the price of 34.00 IDR sits above 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 51/100 (solid quality), in the Real Estate sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
PT Saptausaha Gemilangindah Tb reported revenue of 3.8B IDR in FY2025 versus 26.0B IDR in FY2021, a compound −38.1%/yr. Reported net income was −4.0B IDR in FY2025.
Key figures
Market cap 273B IDR (≈ $15.3M) · P/S ratio 20.0 · EPS (TTM) −0.1100 IDR · Net margin −106% · Return on equity −0.3% · Return on assets (EBIT) 1.6% · Operating margin 20.9% · Revenue (TTM) 11.2B IDR.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 41% below its 52-week high and 70% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at 54% fair-value upside, at −81%, SAGE screens richer than that median.
Fair Value models
Bear 4.26 IDRFair Value 6.46 IDRBull 8.07 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.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.23/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−77.4%
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.
−52.5%
’21
’22
’23
’24
’25
Profit margin (trend) ⓘ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.
23.5% (2021) → −98.9% (2025)
What shareholders gained per year ⓘWe only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Growth Forecast
A lot of optimism in the price
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).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
Compare PT Saptausaha Gemilangindah Tb 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.Real Estate - Development · 577 stocks
Beats the industry median on 5/8 measures
Overall it ranks above its industry peers.
Valuation
Quality Score49 · Above median
Fair Value upside−81% · Bottom 25%
Profitability
Return on assets0% · Below median
Net margin (TTM)−8% · Below median
Operating margin (TTM)21% · Above median
Growth and dividend
Revenue growth52% · Top 25%
Balance sheet
Debt / equity0.08× · Lowest 25%
Valuation Multiplesvs Real Estate - Development median · lower = cheaper
P/FCF0.0× · Cheapest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 48
FUTURE (revenue growth)100· sector 0
PAST (return on equity)0· sector 12
HEALTH (low debt)96· sector 83
DIVIDEND (yield)0· sector 56
VALUE 0: the price sits above our fair-value range.
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 PT Saptausaha Gemilangindah Tb (SAGE) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 6.46 IDR versus a price of 34.00 IDR, about −81% upside (overvalued).
What is the fair value of SAGE?
Our model-based fair value for PT Saptausaha Gemilangindah Tb is 6.46 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 34.00 IDR.
What is the quality score of SAGE?
PT Saptausaha Gemilangindah Tb has a Quality Score of 51/100. 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 PT Saptausaha Gemilangindah Tb (SAGE)?
Our model-based price target is the fair value of 6.46 IDR (as of Sep 24, 2026) from 1 valuation models. Cautious scenario 4.26 IDR, optimistic scenario 8.07 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Saptausaha Gemilangindah Tb stock forecast for 2026?
Our models put fair value at 6.46 IDR, about −81% upside versus a price of 34.00 IDR (overvalued). Cautious scenario 4.26 IDR, optimistic scenario 8.07 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Saptausaha Gemilangindah Tb (SAGE)?
PT Saptausaha Gemilangindah Tb reported trailing-twelve-month revenue of about 11.2B IDR (latest available figure, as of Sep 24, 2026).
What growth is priced into PT Saptausaha Gemilangindah Tb (SAGE)?
For today's price to be fair in a discounted-cash-flow model, PT Saptausaha Gemilangindah Tb would have to grow free cash flow by more than 80 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew -38.1 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of SAGE use?
Our models discount PT Saptausaha Gemilangindah Tb at 12.0 %: a base by market capitalisation (nano), 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 PT Saptausaha Gemilangindah Tb that is more than 80 % per year a year over ten years, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has PT Saptausaha Gemilangindah Tb (SAGE) delivered so far?
Over the past 4 years revenue at PT Saptausaha Gemilangindah Tb grew -38.1 % a year. The price currently implies more than 80 % 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 PT Saptausaha Gemilangindah Tb (SAGE) growing?
The median revenue growth in the sector is +1.8 % a year. That is the yardstick for the growth priced into PT Saptausaha Gemilangindah Tb (more than 80 % 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 PT Saptausaha Gemilangindah Tb (SAGE)?
The free-cash-flow yield on the price is 0.22 %: that much free cash flow PT Saptausaha Gemilangindah Tb produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of PT Saptausaha Gemilangindah Tb (SAGE)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Saptausaha Gemilangindah Tb it is 6.46 IDR per share (as of Sep 24, 2026), against a price of 34.00 IDR. It is the blended result of 1 valuation models (cash flow, earnings, asset, dividend).
Is PT Saptausaha Gemilangindah Tb stock overvalued or undervalued in 2026?
As of Sep 24, 2026, SAGE trades above its calculated fair value: price 34.00 IDR, fair value 6.46 IDR, a gap of about −81% (overvalued). 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 SAGE?
No. The price is what the market pays today (34.00 IDR); the fair value is what the company's own numbers justify (6.46 IDR). For PT Saptausaha Gemilangindah Tb the two are 27.54 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Saptausaha Gemilangindah Tb worth?
The market values PT Saptausaha Gemilangindah Tb at about 273B IDR (market capitalisation, as of Sep 24, 2026). Per share that is 34.00 IDR; our models calculate a fair value of 6.46 IDR per share.
What do the bullish and bearish scenarios say about SAGE?
Our models span a range for PT Saptausaha Gemilangindah Tb: cautious scenario 4.26 IDR, base 6.46 IDR, optimistic 8.07 IDR per share (as of Sep 24, 2026, price 34.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Saptausaha Gemilangindah Tb (SAGE)?
Balance-sheet figures for PT Saptausaha Gemilangindah Tb (as of Sep 24, 2026): return on equity −0.3%, debt of 0.08 per unit of equity. They feed the Quality Score of 51/100, which measures business quality independently of the share price.
How far is SAGE from its 52-week high?
PT Saptausaha Gemilangindah Tb trades at 34.00 IDR, about 41% below its 52-week high of 58.00 IDR and 70% above the low of 20.00 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 6.46 IDR is for.
Which stocks are comparable to PT Saptausaha Gemilangindah Tb?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, China Resources Land Limited, Vinhomes Joint Stock Company, CK Asset Holdings, 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 PT Saptausaha Gemilangindah Tb stock attractive at the current price?
The data as of Sep 24, 2026: price 34.00 IDR, calculated fair value 6.46 IDR (−81%), Quality Score 51/100, from 1 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 SAGE calculated?
We run PT Saptausaha Gemilangindah Tb through 1 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 6.46 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 13.0 % above its aggregate fair value. PT Saptausaha Gemilangindah Tb itself currently trades above fair value. 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 PT Saptausaha Gemilangindah Tb (SAGE)?
The closing price on Sep 24, 2026 was 34.00 IDR. Our model-based fair value is 6.46 IDR, about −81% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Saptausaha Gemilangindah Tb right now?
The price sits above even our optimistic bull case (8.07 IDR). The favourable scenario is already priced in. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (4.26 IDR to 8.07 IDR) leaves room in how you read the outcome.
Key figures of PT Saptausaha Gemilangindah Tb
How large is the market capitalisation of PT Saptausaha Gemilangindah Tb (SAGE)?
The market capitalisation of PT Saptausaha Gemilangindah Tb is 273B IDR (≈ $15.3M). 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 PT Saptausaha Gemilangindah Tb (SAGE)?
The price-to-sales ratio of PT Saptausaha Gemilangindah Tb is 20.0 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of PT Saptausaha Gemilangindah Tb (SAGE)?
Earnings per share at PT Saptausaha Gemilangindah Tb are −0.1100 IDR. Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of PT Saptausaha Gemilangindah Tb (SAGE)?
The net margin of PT Saptausaha Gemilangindah Tb is −106% (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 PT Saptausaha Gemilangindah Tb (SAGE)?
The return on equity (ROE) of PT Saptausaha Gemilangindah Tb is −0.3% (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 PT Saptausaha Gemilangindah Tb (SAGE)?
On an EBIT basis the return on assets of PT Saptausaha Gemilangindah Tb is 1.6% (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 PT Saptausaha Gemilangindah Tb (SAGE)?
The operating margin of PT Saptausaha Gemilangindah Tb is 20.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Saptausaha Gemilangindah Tb (SAGE)?
Revenue at PT Saptausaha Gemilangindah Tb is growing +52.2% versus a year earlier (3y avg −52.5%). 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 PT Saptausaha Gemilangindah Tb (SAGE)?
Earnings per share at PT Saptausaha Gemilangindah Tb are growing −62.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PT Saptausaha Gemilangindah Tb (SAGE) carry?
The net debt of PT Saptausaha Gemilangindah Tb is 21.0B IDR (fiscal year 2025, ≈ 34.9 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch PT Saptausaha Gemilangindah Tb in the live analysis
One click puts PT Saptausaha Gemilangindah Tb 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.
