
DCI Indonesia Tbk PT
IDX:DCII

Intrinsic Value
The intrinsic value of one
DCII
stock under the Base Case scenario is
3 304.61
IDR.
Compared to the current market price of 151 850 IDR,
DCI Indonesia Tbk PT
is
Overvalued by 98%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
DCI Indonesia Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
DCI Indonesia Tbk PT
Balance Sheet Decomposition
DCI Indonesia Tbk PT
Current Assets | 889.2B |
Cash & Short-Term Investments | 217B |
Receivables | 631B |
Other Current Assets | 41.1B |
Non-Current Assets | 3.9T |
PP&E | 3.9T |
Intangibles | 11.9B |
Other Non-Current Assets | 12.7B |
Free Cash Flow Analysis
DCI Indonesia Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
DCI Indonesia Tbk PT
Revenue
|
1.8T
IDR
|
Cost of Revenue
|
-755.4B
IDR
|
Gross Profit
|
1.1T
IDR
|
Operating Expenses
|
-81B
IDR
|
Operating Income
|
976.1B
IDR
|
Other Expenses
|
-179.6B
IDR
|
Net Income
|
796.5B
IDR
|
DCII Profitability Score
Profitability Due Diligence
DCI Indonesia Tbk PT's profitability score is 74/100. The higher the profitability score, the more profitable the company is.

Score
DCI Indonesia Tbk PT's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
DCII Solvency Score
Solvency Due Diligence
DCI Indonesia Tbk PT's solvency score is 64/100. The higher the solvency score, the more solvent the company is.

Score
DCI Indonesia Tbk PT's solvency score is 64/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DCII Price Targets Summary
DCI Indonesia Tbk PT
Dividends
Current shareholder yield for DCII 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
DCII
stock under the Base Case scenario is
3 304.61
IDR.
Compared to the current market price of 151 850 IDR,
DCI Indonesia Tbk PT
is
Overvalued by 98%.