Dian Swastatika Sentosa Tbk PT
IDX:DSSA

Watchlist Manager
Dian Swastatika Sentosa Tbk PT Logo
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
Watchlist
Price: 109 125 IDR 3.34% Market Closed
Market Cap: 840.9T IDR

Relative Value

The Relative Value of one DSSA stock under the Base Case scenario is 16 274.66 IDR. Compared to the current market price of 109 125 IDR, Dian Swastatika Sentosa Tbk PT is Overvalued by 85%.

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.

DSSA Relative Value
Base Case
16 274.66 IDR
Overvaluation 85%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
17
Median 3Y
3.8
Median 5Y
0.8
Industry
1.4
vs History
6
vs Industry
4
Median 3Y
42.8
Median 5Y
11.7
Industry
12
vs History
4
vs Industry
5
Median 3Y
15.8
Median 5Y
3.9
Industry
5.1
vs History
6
vs Industry
8
Median 3Y
17.8
Median 5Y
6.1
Industry
10.9
vs History
4
vs Industry
2
Median 3Y
8.6
Median 5Y
1.6
Industry
1.3
vs History
4
vs Industry
21
Median 3Y
3.7
Median 5Y
1
Industry
2.1
vs History
4
vs Industry
12
Median 3Y
9.4
Median 5Y
2.6
Industry
5.2
vs History
4
vs Industry
6
Median 3Y
17.2
Median 5Y
4.9
Industry
6.7
vs History
4
vs Industry
7
Median 3Y
17.2
Median 5Y
4.9
Industry
10
vs History
4
vs Industry
8
Median 3Y
15.5
Median 5Y
5
Industry
6.9
vs History
vs Industry
6
Median 3Y
9.8
Median 5Y
3.9
Industry
11.5
vs History
4
vs Industry
6
Median 3Y
5.8
Median 5Y
1.1
Industry
1

Multiples Across Competitors

DSSA Competitors Multiples
Dian Swastatika Sentosa 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
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
840.9T IDR 18 207.4 132.4 132.4
CN
China Shenhua Energy Co Ltd
SSE:601088
806.5B CNY 2.7 15.6 11.2 11.2
ZA
Exxaro Resources Ltd
JSE:EXX
41.9B Zac 0 0 0 0
CA
Cameco Corp
NYSE:CCJ
39.2B USD 15.6 102.8 57.8 86.5
CA
Southstone Minerals Ltd
XTSX:SML
49.8B CAD 22 592.3 -185 213.6 -112 255.1 -112 002.8
ID
Bayan Resources Tbk PT
IDX:BYAN
531.7T IDR 9.3 38.6 28.9 28.9
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
211.4B CNY 1.2 9.2 7.3 7.3
IN
Coal India Ltd
NSE:COALINDIA
2.4T INR 6.6 7.6 10.3 21
CN
China Coal Energy Co Ltd
SSE:601898
173.6B CNY 1.1 10.1 8.7 8.7
CN
Yankuang Energy Group Co Ltd
SSE:600188
136.1B CNY 1 13.4 12.9 12.9
ID
PT Petrindo Jaya Kreasi Tbk
IDX:CUAN
251.8T IDR 239 295.7 1 718 926.4 -14 620 555.9 -14 620 555.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
Average EV/EBITDA: 33.7
132.4
N/A N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.2
6%
1.9
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
11%
N/A
CA
C
Cameco Corp
NYSE:CCJ
57.8
43%
1.3
CA
Southstone Minerals Ltd
XTSX:SML
Negative Multiple: -112 255.1 N/A N/A
ID
Bayan Resources Tbk PT
IDX:BYAN
28.9
N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.3
5%
1.5
IN
Coal India Ltd
NSE:COALINDIA
10.3
74%
0.1
CN
China Coal Energy Co Ltd
SSE:601898
8.7
8%
1.1
CN
Yankuang Energy Group Co Ltd
SSE:600188
12.9
16%
0.8
ID
P
PT Petrindo Jaya Kreasi Tbk
IDX:CUAN
Negative Multiple: -14 620 555.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
Average EV/EBIT: 38.6
132.4
N/A N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.2
-4%
N/A
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
9%
N/A
CA
C
Cameco Corp
NYSE:CCJ
86.5
33%
2.6
CA
Southstone Minerals Ltd
XTSX:SML
Negative Multiple: -112 002.8 N/A N/A
ID
Bayan Resources Tbk PT
IDX:BYAN
28.9
N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.3
-16%
N/A
IN
Coal India Ltd
NSE:COALINDIA
21
N/A N/A
CN
China Coal Energy Co Ltd
SSE:601898
8.7
-11%
N/A
CN
Yankuang Energy Group Co Ltd
SSE:600188
12.9
-8%
N/A
ID
P
PT Petrindo Jaya Kreasi Tbk
IDX:CUAN
Negative Multiple: -14 620 555.9 N/A N/A