Daya Intiguna Yasa Tbk PT
IDX:MDIY
Intrinsic Value
The intrinsic value of one MDIY stock under the Base Case scenario is 307.73 IDR. Compared to the current market price of 1 255 IDR, Daya Intiguna Yasa Tbk PT is Overvalued by 75%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Daya Intiguna Yasa Tbk PT
Fundamental Analysis

Revenue & Expenses Breakdown
Daya Intiguna Yasa Tbk PT
Balance Sheet Decomposition
Daya Intiguna Yasa Tbk PT
Daya Intiguna Yasa Tbk PT
Free Cash Flow Analysis
Daya Intiguna Yasa Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Daya Intiguna Yasa Tbk PT
Revenue
|
3.9T
IDR
|
Cost of Revenue
|
-2.3T
IDR
|
Gross Profit
|
1.6T
IDR
|
Operating Expenses
|
-1.1T
IDR
|
Operating Income
|
569.3B
IDR
|
Other Expenses
|
-247.5B
IDR
|
Net Income
|
321.8B
IDR
|
MDIY Profitability Score
Profitability Due Diligence
Daya Intiguna Yasa Tbk PT's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
Score
Daya Intiguna Yasa Tbk PT's profitability score is 50/100. The higher the profitability score, the more profitable the company is.
MDIY Solvency Score
Solvency Due Diligence
Daya Intiguna Yasa Tbk PT's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Score
Daya Intiguna Yasa Tbk PT's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MDIY Price Targets Summary
Daya Intiguna Yasa Tbk PT
Dividends
Current shareholder yield for MDIY 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 MDIY stock under the Base Case scenario is 307.73 IDR.
Compared to the current market price of 1 255 IDR, Daya Intiguna Yasa Tbk PT is Overvalued by 75%.