As of 2025-10-30, the Fair Value of Intiland Development Tbk PT (DILD.JK) is -86.59 IDR. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 133.00 IDR, the upside of Intiland Development Tbk PT is -165.11%.
With the market price of 133.00 IDR and our fair value calculation, Intiland Development Tbk PT (DILD.JK) is not a good investment. Investing in DILD.JK stocks now will result in a potential loss of 165.11%.
Note: valuation result may not be accurate due to the company's negative EPS.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 | 5Y Avg | |
| Net income | 76,766.47 | 13,137.32 | -98,844.47 | 174,108.41 | 174,766.16 | 67,986.78 |
| YoY growth | -69.47% | -82.89% | -852.39% | 276.14% | 0.38% | -145.65% |
| Market Cap (mil) | 1,378,651.40 |
| P/E | |
| Forward P/E | 4.31x |
| EPS | -17.32 |
| Avg earnings growth rate | -145.65% |
| TTM earnings | -179,522.77 |