IntrinsicWise Company Header

Price: 770

Last update: Fri Apr 25 2025

dsng

IDX:dsng.JK

Summary DCF Valuation Algo Trading Foreign Flow Dividend

Intrinsic Value

dsng

The intrinsic value of one dsng 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	10.11	11.28	12.60	14.06	15.70
Revenue Growth	11.64%	11.64%	11.64%	11.64%	11.64%
Net Margin	10.11%	10.11%	10.11%	10.11%	10.11%
Net Income	1.02	1.14	1.27	1.42	1.59	23.35
Discount Rate	10%	10%	10%	10%	10%
Present Value	0.93	0.94	0.96	0.97	0.99	13.18

Intrinsic Value: 1694

The stock is undervalued by 120%

Total Shares: 10599840000
Market Cap: 8.16T
Value Cap: 17.96T

Valuation History

Historical PE & EPS

dsng has a PE median of 7 and the last EPS is 112.99. Based on PE history, the fair valuation is 831.