DCI Indonesia Tbk PT
IDX:DCII

Watchlist Manager
DCI Indonesia Tbk PT Logo
DCI Indonesia Tbk PT
IDX:DCII
Watchlist
Price: 41 200 IDR 0.12% Market Closed
Market Cap: 98.2T IDR
Have any thoughts about
DCI Indonesia Tbk PT?
Write Note

Relative Value

The Relative Value of one DCII stock under the Base Case scenario is 3 148.04 IDR. Compared to the current market price of 41 200 IDR, DCI Indonesia Tbk PT is Overvalued by 92%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DCII Relative Value
Base Case
3 148.04 IDR
Overvaluation 92%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
56
vs Industry
2
Median 3Y
78.5
Median 5Y
77.3
Industry
2.4
vs History
60
vs Industry
3
Median 3Y
201.7
Median 5Y
200.5
Industry
23
vs History
50
vs Industry
4
Median 3Y
133.6
Median 5Y
133
Industry
17.3
vs History
2
vs Industry
1
Median 3Y
434.1
Median 5Y
337.8
Industry
20.9
vs History
64
vs Industry
1
Median 3Y
48.9
Median 5Y
48.8
Industry
2.9
vs History
56
vs Industry
2
Median 3Y
78.9
Median 5Y
77.6
Industry
2.4
vs History
52
vs Industry
1
Median 3Y
133.5
Median 5Y
132.9
Industry
4.8
vs History
56
vs Industry
3
Median 3Y
150.5
Median 5Y
148.5
Industry
13
vs History
56
vs Industry
3
Median 3Y
150.5
Median 5Y
148.5
Industry
16.5
vs History
52
vs Industry
4
Median 3Y
134.9
Median 5Y
134.3
Industry
16.3
vs History
20
vs Industry
2
Median 3Y
256.5
Median 5Y
254
Industry
18.9
vs History
50
vs Industry
2
Median 3Y
30
Median 5Y
30
Industry
2.4

Multiples Across Competitors

DCII Competitors Multiples
DCI Indonesia Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
DCI Indonesia Tbk PT
IDX:DCII
98.2T IDR 67.7 165.5 131.3 131.3
CA
Shopify Inc
NYSE:SHOP
130.3B USD 15.9 94.2 128.5 133.7
US
Snowflake Inc.
NYSE:SNOW
54.1B USD 15.8 -48 -45.1 -39.4
US
Cloudflare Inc
NYSE:NET
37.8B USD 24 -402.4 -1 056.8 -228.5
US
GoDaddy Inc
NYSE:GDDY
27.1B USD 6 14.6 29.8 34.7
US
Verisign Inc
NASDAQ:VRSN
20.1B USD 13 23.4 19.2 19.9
US
MongoDB Inc
NASDAQ:MDB
17.7B USD 9.2 -88.3 -61.9 -57.4
US
Twilio Inc
NYSE:TWLO
16.7B USD 3.9 -36.2 128.1 -144.4
US
Okta Inc
NASDAQ:OKTA
14.1B USD 5.6 -360.7 -229.6 -88.8
US
Akamai Technologies Inc
NASDAQ:AKAM
13.5B USD 3.4 25.7 10.5 19.6
IL
Wix.Com Ltd
NASDAQ:WIX
12.5B USD 7.3 133.7 114.4 166.8
P/S Multiple
Revenue Growth P/S to Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average P/S: 15.6
67.7
N/A N/A
CA
Shopify Inc
NYSE:SHOP
15.9
23%
0.7
US
Snowflake Inc.
NYSE:SNOW
15.8
25%
0.6
US
Cloudflare Inc
NYSE:NET
24
27%
0.9
US
GoDaddy Inc
NYSE:GDDY
6
8%
0.8
US
Verisign Inc
NASDAQ:VRSN
13
4%
3.3
US
MongoDB Inc
NASDAQ:MDB
9.2
19%
0.5
US
Twilio Inc
NYSE:TWLO
3.9
8%
0.5
US
Okta Inc
NASDAQ:OKTA
5.6
12%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.4
7%
0.5
IL
Wix.Com Ltd
NASDAQ:WIX
7.3
14%
0.5
P/E Multiple
Earnings Growth PEG
ID
DCI Indonesia Tbk PT
IDX:DCII
Average P/E: 76.2
165.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
94.2
166%
0.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -48 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -402.4 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
14.6
-5%
N/A
US
Verisign Inc
NASDAQ:VRSN
23.4
3%
7.8
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -88.3 N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -36.2 N/A N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -360.7 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
25.7
28%
0.9
IL
Wix.Com Ltd
NASDAQ:WIX
133.7
144%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average EV/EBITDA: 80.3
131.3
N/A N/A
CA
Shopify Inc
NYSE:SHOP
128.5
230%
0.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -45.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -1 056.8 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
29.8
29%
1
US
Verisign Inc
NASDAQ:VRSN
19.2
5%
3.8
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -61.9 N/A N/A
US
Twilio Inc
NYSE:TWLO
128.1
N/A N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -229.6 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
10.5
15%
0.7
IL
Wix.Com Ltd
NASDAQ:WIX
114.4
162%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average EV/EBIT: 84.3
131.3
N/A N/A
CA
Shopify Inc
NYSE:SHOP
133.7
655%
0.2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -39.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -228.5 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
34.7
28%
1.2
US
Verisign Inc
NASDAQ:VRSN
19.9
4%
5
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -57.4 N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -144.4 N/A N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -88.8 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
19.6
23%
0.9
IL
Wix.Com Ltd
NASDAQ:WIX
166.8
311%
0.5