
Dian Swastatika Sentosa Tbk PT
IDX:DSSA

Intrinsic Value
The intrinsic value of one
DSSA
stock under the Base Case scenario is
7 931.15
IDR.
Compared to the current market price of 43 800 IDR,
Dian Swastatika Sentosa Tbk PT
is
Overvalued by 82%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Dian Swastatika Sentosa Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Dian Swastatika Sentosa Tbk PT
Balance Sheet Decomposition
Dian Swastatika Sentosa Tbk PT
Current Assets | 2B |
Cash & Short-Term Investments | 908.5m |
Receivables | 749.1m |
Other Current Assets | 340.7m |
Non-Current Assets | 1.7B |
Long-Term Investments | 540.2m |
PP&E | 985m |
Intangibles | 25.5m |
Other Non-Current Assets | 146m |
Free Cash Flow Analysis
Dian Swastatika Sentosa Tbk PT
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Dian Swastatika Sentosa Tbk PT
Revenue
|
3B
USD
|
Cost of Revenue
|
-1.8B
USD
|
Gross Profit
|
1.2B
USD
|
Operating Expenses
|
-578.1m
USD
|
Operating Income
|
650.3m
USD
|
Other Expenses
|
-341.2m
USD
|
Net Income
|
309.1m
USD
|
DSSA Profitability Score
Profitability Due Diligence
Dian Swastatika Sentosa Tbk PT's profitability score is 64/100. The higher the profitability score, the more profitable the company is.

Score
Dian Swastatika Sentosa Tbk PT's profitability score is 64/100. The higher the profitability score, the more profitable the company is.
DSSA Solvency Score
Solvency Due Diligence
Dian Swastatika Sentosa Tbk PT's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Score
Dian Swastatika Sentosa Tbk PT's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DSSA Price Targets Summary
Dian Swastatika Sentosa Tbk PT
Dividends
Current shareholder yield for DSSA 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
DSSA
stock under the Base Case scenario is
7 931.15
IDR.
Compared to the current market price of 43 800 IDR,
Dian Swastatika Sentosa Tbk PT
is
Overvalued by 82%.