DCI Indonesia Tbk PT
IDX:DCII

Watchlist Manager
DCI Indonesia Tbk PT Logo
DCI Indonesia Tbk PT
IDX:DCII
Watchlist
Price: 200 275 IDR Market Closed
Market Cap: Rp477.4T

Multiples-Based Value

The Multiples-Based Value of one DCII stock under the Base Case scenario is 9 068.13 IDR. Compared to the current market price of 200 275 IDR, DCI Indonesia Tbk PT is Overvalued by 95%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DCII Multiples-Based Value
Base Case
9 068.13 IDR
Overvaluation 95%
Multiples-Based Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

DCII Competitors Multiples
DCI Indonesia Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
DCI Indonesia Tbk PT
IDX:DCII
477.4T IDR 188 476.8 379.1 379.1
CA
Shopify Inc
NASDAQ:SHOP
145.8B USD 12.8 120.5 94.5 96.5
US
Cloudflare Inc
NYSE:NET
71.4B USD 32.3 -684.6 -5 516.9 -337.6
US
Snowflake Inc.
NYSE:SNOW
52.3B USD 11.4 -40 -46.4 -38.7
US
Snowflake Inc
XETRA:5Q5
45.3B EUR 11.4 -40.2 -46.7 -38.9
US
Verisign Inc
NASDAQ:VRSN
22.7B USD 13.9 27.9 20.9 21.4
US
MongoDB Inc
NASDAQ:MDB
19B USD 7.8 -270.7 -152.8 -123.4
US
Twilio Inc
NYSE:TWLO
18.3B USD 3.6 543.2 45.6 96.7
US
Akamai Technologies Inc
NASDAQ:AKAM
16.6B USD 3.8 35.7 14.3 30.5
US
Okta Inc
NASDAQ:OKTA
13B USD 4.6 57.7 44.2 71.9
US
GoDaddy Inc
NYSE:GDDY
10.8B USD 2.2 12.5 10.7 11.8
P/S Multiple
Revenue Growth P/S to Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average P/S: 26.5
188
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
12.8
26%
0.5
US
Cloudflare Inc
NYSE:NET
32.3
28%
1.2
US
Snowflake Inc.
NYSE:SNOW
11.4
25%
0.5
US
Snowflake Inc
XETRA:5Q5
11.4
25%
0.5
US
Verisign Inc
NASDAQ:VRSN
13.9
6%
2.3
US
MongoDB Inc
NASDAQ:MDB
7.8
19%
0.4
US
Twilio Inc
NYSE:TWLO
3.6
10%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
3.8
8%
0.5
US
Okta Inc
NASDAQ:OKTA
4.6
10%
0.5
US
GoDaddy Inc
NYSE:GDDY
2.2
7%
0.3
P/E Multiple
Earnings Growth PEG
ID
DCI Indonesia Tbk PT
IDX:DCII
Average P/E: 182
476.8
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
120.5
52%
2.3
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -684.6 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -40 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -40.2 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.9
9%
3.1
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -270.7 N/A N/A
US
Twilio Inc
NYSE:TWLO
543.2
222%
2.4
US
Akamai Technologies Inc
NASDAQ:AKAM
35.7
41%
0.9
US
Okta Inc
NASDAQ:OKTA
57.7
53%
1.1
US
GoDaddy Inc
NYSE:GDDY
12.5
21%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average EV/EBITDA: 87
379.1
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
94.5
55%
1.7
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -5 516.9 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -46.4 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -46.7 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.9
8%
2.6
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -152.8 N/A N/A
US
Twilio Inc
NYSE:TWLO
45.6
60%
0.8
US
Akamai Technologies Inc
NASDAQ:AKAM
14.3
20%
0.7
US
Okta Inc
NASDAQ:OKTA
44.2
68%
0.6
US
GoDaddy Inc
NYSE:GDDY
10.7
19%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average EV/EBIT: 101.1
379.1
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
96.5
51%
1.9
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -337.6 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -38.7 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -38.9 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.4
7%
3.1
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -123.4 N/A N/A
US
Twilio Inc
NYSE:TWLO
96.7
100%
1
US
Akamai Technologies Inc
NASDAQ:AKAM
30.5
32%
1
US
Okta Inc
NASDAQ:OKTA
71.9
88%
0.8
US
GoDaddy Inc
NYSE:GDDY
11.8
18%
0.7
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett