
Gunawan Dianjaya Steel Tbk PT
IDX:GDST

Intrinsic Value
The intrinsic value of one
GDST
stock under the Base Case scenario is
143.6
IDR.
Compared to the current market price of 78 IDR,
Gunawan Dianjaya Steel Tbk PT
is
Undervalued by 46%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Gunawan Dianjaya Steel Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Gunawan Dianjaya Steel Tbk PT
Balance Sheet Decomposition
Gunawan Dianjaya Steel Tbk PT
Current Assets | 1.3T |
Cash & Short-Term Investments | 885.7B |
Receivables | 148B |
Other Current Assets | 221.3B |
Non-Current Assets | 1.5T |
Long-Term Investments | 1.8B |
PP&E | 1.5T |
Other Non-Current Assets | 23.1B |
Free Cash Flow Analysis
Gunawan Dianjaya Steel Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Gunawan Dianjaya Steel Tbk PT
Revenue
|
2.6T
IDR
|
Cost of Revenue
|
-2.3T
IDR
|
Gross Profit
|
304.2B
IDR
|
Operating Expenses
|
-159.9B
IDR
|
Operating Income
|
144.3B
IDR
|
Other Expenses
|
-39.6B
IDR
|
Net Income
|
104.7B
IDR
|
GDST Profitability Score
Profitability Due Diligence
Gunawan Dianjaya Steel Tbk PT's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Gunawan Dianjaya Steel Tbk PT's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
GDST Solvency Score
Solvency Due Diligence
Gunawan Dianjaya Steel Tbk PT's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Score
Gunawan Dianjaya Steel Tbk PT's solvency score is 40/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GDST Price Targets Summary
Gunawan Dianjaya Steel Tbk PT
Dividends
Current shareholder yield for GDST 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
GDST
stock under the Base Case scenario is
143.6
IDR.
Compared to the current market price of 78 IDR,
Gunawan Dianjaya Steel Tbk PT
is
Undervalued by 46%.