IntrinsicWise Company Header

Price: 2110

Last update: Fri Apr 25 2025

Company Logo
dlta

IDX:dlta.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend
Intrinsic Value

Intrinsic Value

dlta

The intrinsic value of one dlta 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 0.68 0.72 0.77 0.81 0.87
Revenue Growth 6.36% 6.36% 6.36% 6.36% 6.36%
Net Margin 25.63% 25.63% 25.63% 25.63% 25.63%
Net Income 0.17 0.18 0.2 0.21 0.22 3.27
Discount Rate 10% 10% 10% 10% 10%
Present Value 0.16 0.15 0.15 0.14 0.14 1.84

Intrinsic Value: 3224

The stock is undervalued by 53%

Total Shares: 800659050
Market Cap: 1.68T
Value Cap: 2.58T

Valuation History
Valuation History
Historical PE & EPS

dlta has a PE median of 15 and the last EPS is 180. Based on PE history, the fair valuation is 2721.