IntrinsicWise Company Header

Price: 166950

Last update: Fri Apr 25 2025

Company Logo
dcii

IDX:dcii.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

dcii

The intrinsic value of one dcii stock under the Base Case scenario is Loading... IDR. Compared to the current market price of Loading... IDR, this stock is ....

Summary DCF Valuation
Document

DCF Calculator

Revenue Growth
%
Discount Rate
%
Terminal Growth
%
Year 1 Year 2 Year 3 Year 4 Year 5 Terminal Value
Revenue 1.45 1.71 2.01 2.36 2.78
Revenue Growth 17.68% 17.68% 17.68% 17.68% 17.68%
Net Margin 33.93% 33.93% 33.93% 33.93% 33.93%
Net Income 0.49 0.58 0.68 0.8 0.94 13.89
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.45 0.48 0.51 0.55 0.59 7.84

Intrinsic Value: 4366

The stock is overvalued by 97%

Total Shares: 2383745900
Market Cap: 397.96T
Value Cap: 10.4T

Valuation History
Valuation History
Historical PE & EPS

dcii has a PE median of 175 and the last EPS is 250. Based on PE history, the fair valuation is 43981.