DCI Indonesia Tbk PT
IDX:DCII

Watchlist Manager
DCI Indonesia Tbk PT Logo
DCI Indonesia Tbk PT
IDX:DCII
Watchlist
Price: 218 500 IDR -0.35% Market Closed
Market Cap: Rp520.8T

Relative Value

The Relative Value of one DCII stock under the Base Case scenario is 9 808.2 IDR. Compared to the current market price of 218 500 IDR, DCI Indonesia Tbk PT is Overvalued by 96%.

Relative 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 Relative Value
Base Case
9 808.2 IDR
Overvaluation 96%
Relative 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
522.7T IDR 197.8 444.4 370.5 370.5
CA
Shopify Inc
NASDAQ:SHOP
144.5B USD 13.5 80.9 102.3 104.8
US
Cloudflare Inc
NYSE:NET
60.2B USD 29.8 -581.9 -3 752.2 -306.5
US
Snowflake Inc.
NYSE:SNOW
57.5B USD 13.1 -42.7 -47.9 -40.6
US
Snowflake Inc
XETRA:5Q5
47.6B EUR 12.8 -41.6 -46.6 -39.5
US
MongoDB Inc
NASDAQ:MDB
27.6B USD 11.9 -388.1 -189.6 -161.9
US
Verisign Inc
NASDAQ:VRSN
20.7B USD 12.7 25.4 19.2 19.8
US
Twilio Inc
NYSE:TWLO
17.4B USD 3.6 259.3 51.9 145.6
US
Okta Inc
NASDAQ:OKTA
15.3B USD 5.4 78 58.5 104.5
US
Akamai Technologies Inc
NASDAQ:AKAM
13.6B USD 3.3 26.9 12.5 26.1
US
GoDaddy Inc
NYSE:GDDY
13.1B USD 2.7 15.8 13.2 14.7
P/S Multiple
Revenue Growth P/S to Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average P/S: 27.9
197.8
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
13.5
26%
0.5
US
Cloudflare Inc
NYSE:NET
29.8
28%
1.1
US
Snowflake Inc.
NYSE:SNOW
13.1
26%
0.5
US
Snowflake Inc
XETRA:5Q5
12.8
26%
0.5
US
MongoDB Inc
NASDAQ:MDB
11.9
20%
0.6
US
Verisign Inc
NASDAQ:VRSN
12.7
6%
2.1
US
Twilio Inc
NYSE:TWLO
3.6
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.4
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.3
6%
0.5
US
GoDaddy Inc
NYSE:GDDY
2.7
8%
0.3
P/E Multiple
Earnings Growth PEG
ID
DCI Indonesia Tbk PT
IDX:DCII
Average P/E: 133
444.4
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
80.9
16%
5.1
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -581.9 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -42.7 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -41.6 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -388.1 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25.4
7%
3.6
US
Twilio Inc
NYSE:TWLO
259.3
N/A N/A
US
Okta Inc
NASDAQ:OKTA
78
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
26.9
33%
0.8
US
GoDaddy Inc
NYSE:GDDY
15.8
11%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average EV/EBITDA: 89.7
370.5
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
102.3
47%
2.2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -3 752.2 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -47.9 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -46.6 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -189.6 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
19.2
8%
2.4
US
Twilio Inc
NYSE:TWLO
51.9
104%
0.5
US
Okta Inc
NASDAQ:OKTA
58.5
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
12.5
16%
0.8
US
GoDaddy Inc
NYSE:GDDY
13.2
23%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average EV/EBIT: 112.3
370.5
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
104.8
47%
2.2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -306.5 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -40.6 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -39.5 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -161.9 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
19.8
6%
3.3
US
Twilio Inc
NYSE:TWLO
145.6
N/A N/A
US
Okta Inc
NASDAQ:OKTA
104.5
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26.1
26%
1
US
GoDaddy Inc
NYSE:GDDY
14.7
19%
0.8