BSPDF (PT Bumi Serpong Damai Tbk) Intrinsic Value: Projected FCF: $0.09 (As of Aug. 22, 2026) — 83% Below Median

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

BSPDF PT Bumi Serpong Damai Tbk BSPDF
91 GF Score
Price $0.03
GF Value $0.04
! 8 Warning Signs
View Full Analysis

What is PT Bumi Serpong Damai Tbk Intrinsic Value: Projected FCF?

PT Bumi Serpong Damai Tbk BSPDF 91 Intrinsic Value: Projected FCF is $0.09 as of Aug. 22, 2026, which is 83% below its 10-year median of 0.52. GuruFocus rates BSPDF with a GF Score™ of 91/100 and a GF Value™ of $0.04. The stock has 8 warning signs investors should review. Among 1,273 Real Estate companies, PT Bumi Serpong Damai Tbk ranks better than 75.41% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-22), PT Bumi Serpong Damai Tbk's Intrinsic Value: Projected FCF is $0.09. The stock price of PT Bumi Serpong Damai Tbk is $0.026. Therefore, PT Bumi Serpong Damai Tbk's Price-to-Intrinsic-Value-Projected-FCF of today is 0.3.

The historical rank and industry rank for PT Bumi Serpong Damai Tbk's Intrinsic Value: Projected FCF or its related term are showing as below:

BSPDF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.26   Med: 0.52   Max: 2.96
Current: 0.3

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of PT Bumi Serpong Damai Tbk was 2.96. The lowest was 0.26. And the median was 0.52.

BSPDF's Price-to-Projected-FCF is ranked better than
75.41% of 1273 companies
in the Real Estate industry
Industry Median: 0.62 vs BSPDF: 0.30

PT Bumi Serpong Damai Tbk  (OTCPK:BSPDF) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

PT Bumi Serpong Damai Tbk's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.026/0.11877307565681
=0.22

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


PT Bumi Serpong Damai Tbk Intrinsic Value: Projected FCF Related Terms


PT Bumi Serpong Damai Tbk Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for PT Bumi Serpong Damai Tbk's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

PT Bumi Serpong Damai Tbk Intrinsic Value: Projected FCF Chart

PT Bumi Serpong Damai Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.15 0.20 0.06 0.07 0.06

PT Bumi Serpong Damai Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.07 0.05 0.06 0.08 0.10

PT Bumi Serpong Damai Tbk Intrinsic Value: Projected FCF Competitor Comparison

For the Real Estate - Development subindustry, PT Bumi Serpong Damai Tbk's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


PT Bumi Serpong Damai Tbk Price-to-Projected-FCF vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Bumi Serpong Damai Tbk's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where PT Bumi Serpong Damai Tbk's Price-to-Projected-FCF falls into.


BSPDF
91GF Score
PT Bumi Serpong Damai Tbk BSPDF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Bumi Serpong Damai Tbk Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get PT Bumi Serpong Damai Tbk's Free Cash Flow(6 year avg) = $42.43.

PT Bumi Serpong Damai Tbk's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(11.37706741589*42.43296+2501.482*0.8)/20913.395
=0.12

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of $0.09 mean?
PT Bumi Serpong Damai Tbk (BSPDF) has a Intrinsic Value: Projected FCF of $0.09 as of Aug. 22, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on PT Bumi Serpong Damai Tbk and its competitors. This is 83% below median its historical median of 0.52. Over the past decade, PT Bumi Serpong Damai Tbk's Intrinsic Value: Projected FCF has ranged from 0.26 to 2.96. According to the industry distribution chart, PT Bumi Serpong Damai Tbk ranks #313 out of 1273 companies in the Real Estate industry, placing it in the top 24.6%.
Is PT Bumi Serpong Damai Tbk's Intrinsic Value: Projected FCF too high?
PT Bumi Serpong Damai Tbk's current Intrinsic Value: Projected FCF of $0.09 is 83% below median its 10-year median of 0.52. Over the past 10 years, this metric has ranged from a low of 0.26 to a high of 2.96. The Real Estate industry median Intrinsic Value: Projected FCF is 0.62. PT Bumi Serpong Damai Tbk's value of $0.09 is 85.5% below this industry median. Based on the distribution chart, PT Bumi Serpong Damai Tbk ranks #313 out of 1273 companies in the Real Estate industry, which is in the top quartile — a strong position relative to peers. Overall, PT Bumi Serpong Damai Tbk has a GF Score™ of 91/100, reflecting its overall financial health beyond just this single metric.
How does PT Bumi Serpong Damai Tbk's Intrinsic Value: Projected FCF compare to competitors?
According to the Real Estate industry distribution chart, PT Bumi Serpong Damai Tbk ranks #313 out of 1273 companies for Intrinsic Value: Projected FCF. This places PT Bumi Serpong Damai Tbk in the top 25% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.62. PT Bumi Serpong Damai Tbk's value of $0.09 is 85.5% below this benchmark. Historically, PT Bumi Serpong Damai Tbk's own Intrinsic Value: Projected FCF has ranged from 0.26 to 2.96 over the past decade. While the company's 10-year median is 0.52 vs. the industry median of 0.62, PT Bumi Serpong Damai Tbk has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Real Estate company?
The median Intrinsic Value: Projected FCF among Real Estate companies is 0.62, based on 1,273 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. PT Bumi Serpong Damai Tbk's current Intrinsic Value: Projected FCF of $0.09 is 85.5% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on PT Bumi Serpong Damai Tbk and its competitors. For the Real Estate industry, the median Intrinsic Value: Projected FCF is 0.62 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Bumi Serpong Damai Tbk's current Intrinsic Value: Projected FCF is $0.09, which is 83% below median its own 10-year median of 0.52. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Bumi Serpong Damai Tbk stock overvalued right now?
PT Bumi Serpong Damai Tbk (BSPDF) has a current Intrinsic Value: Projected FCF of $0.09. The stock's GF Value™ is $0.04, compared to a current price of $0.03 — trading 35% below its estimated fair value. The current Intrinsic Value: Projected FCF is $0.09, which is 83% below median its 10-year median of 0.52 and 85.5% below the Real Estate industry median of 0.62. PT Bumi Serpong Damai Tbk's overall GF Score™ is 91/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For PT Bumi Serpong Damai Tbk (BSPDF), the current Intrinsic Value: Projected FCF is $0.09 as of Aug. 22, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is PT Bumi Serpong Damai Tbk (BSPDF) Overvalued in 2026?

Based on GuruFocus' analysis, PT Bumi Serpong Damai Tbk stock appears to be undervalued. The current stock price of $0.03 is trading 35% below its estimated GF Value™ of $0.04.

Key valuation signals for BSPDF:

  • Intrinsic Value: Projected FCF: $0.09 (83% below median its 10-year median of 0.52)
  • GF Value™: $0.04 vs. price of $0.03 (35% below fair value)
  • GF Score™: 91/100 with 8 warning signs
  • Industry Position: 85.5% below the Real Estate median (#313 of 1273)

No single metric tells the full story. See the BSPDF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PT Bumi Serpong Damai Tbk Business Description

Other Exchanges BSDE:Indonesia
Address Sinar Mas Land Plaza, Jalan Grand Boulevard, BSD Green Office Park, BSD City, Tangerang, IDN, 15345
PT Bumi Serpong Damai Tbk is a general real estate company. The company reports five segments: real estate, property, hotel, toll road, and others. Its real estate segment, which is engaged in the development of real estate properties, generates the vast majority of the company's revenue. PT Bumi's operations are centered in Indonesia. Its property include BDS city, Grand Wista, The Armont Residences, etc.
91GF Score

Get the complete analysis for BSPDF

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$0.03
Price
$0.04
GF Value