Global Digital Niaga Tbk PT
IDX:BELI
Intrinsic Value
The intrinsic value of one BELI stock under the Base Case scenario is 84.53 IDR. Compared to the current market price of 418 IDR, Global Digital Niaga Tbk PT is Overvalued by 80%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Global Digital Niaga Tbk PT
Fundamental Analysis

Revenue & Expenses Breakdown
Global Digital Niaga Tbk PT
Balance Sheet Decomposition
Global Digital Niaga Tbk PT
Current Assets | 7.6T |
Cash & Short-Term Investments | 2.4T |
Receivables | 2.7T |
Other Current Assets | 2.4T |
Non-Current Assets | 8.6T |
Long-Term Investments | 1.3T |
PP&E | 2.3T |
Intangibles | 4.6T |
Other Non-Current Assets | 380.2B |
Free Cash Flow Analysis
Global Digital Niaga Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Global Digital Niaga Tbk PT
Revenue
|
16.7T
IDR
|
Cost of Revenue
|
-13.4T
IDR
|
Gross Profit
|
3.3T
IDR
|
Operating Expenses
|
-5.7T
IDR
|
Operating Income
|
-2.4T
IDR
|
Other Expenses
|
-170.2B
IDR
|
Net Income
|
-2.5T
IDR
|
BELI Profitability Score
Profitability Due Diligence
Global Digital Niaga Tbk PT's profitability score is 20/100. The higher the profitability score, the more profitable the company is.
Score
Global Digital Niaga Tbk PT's profitability score is 20/100. The higher the profitability score, the more profitable the company is.
BELI Solvency Score
Solvency Due Diligence
Global Digital Niaga Tbk PT's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Score
Global Digital Niaga Tbk PT's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BELI Price Targets Summary
Global Digital Niaga Tbk PT
According to Wall Street analysts, the average 1-year price target for BELI is 497.25 IDR with a low forecast of 459.55 IDR and a high forecast of 546 IDR.
Dividends
Current shareholder yield for BELI is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one BELI stock under the Base Case scenario is 84.53 IDR.
Compared to the current market price of 418 IDR, Global Digital Niaga Tbk PT is Overvalued by 80%.