First Time Loading...

DCI Indonesia Tbk PT
IDX:DCII

Watchlist Manager
DCI Indonesia Tbk PT Logo
DCI Indonesia Tbk PT
IDX:DCII
Watchlist
Price: 35 000 IDR Market Closed
Updated: Apr 13, 2024

Relative Value

The Relative Value of one DCII stock under the Base Case scenario is 2 586.02 IDR. Compared to the current market price of 35 000 IDR, DCI Indonesia Tbk PT is Overvalued by 93%.

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
2 586.02 IDR
Overvaluation 93%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
2
Median 3Y
85.8
Median 5Y
84.1
Industry
2.3
vs History
80
vs Industry
4
Median 3Y
244.6
Median 5Y
238.6
Industry
24.6
vs History
73
vs Industry
5
Median 3Y
139.3
Median 5Y
138.3
Industry
17.4
vs History
43
vs Industry
2
Median 3Y
320.1
Median 5Y
315.3
Industry
22
vs History
80
vs Industry
1
Median 3Y
56.8
Median 5Y
55.4
Industry
2.8
vs History
80
vs Industry
2
Median 3Y
86.8
Median 5Y
84.9
Industry
2.3
vs History
80
vs Industry
2
Median 3Y
151.6
Median 5Y
147.9
Industry
4.9
vs History
80
vs Industry
3
Median 3Y
172.6
Median 5Y
168.4
Industry
13.4
vs History
80
vs Industry
4
Median 3Y
172.6
Median 5Y
168.4
Industry
17
vs History
73
vs Industry
5
Median 3Y
140.7
Median 5Y
138.9
Industry
15.8
vs History
60
vs Industry
3
Median 3Y
250.2
Median 5Y
242.6
Industry
18.8
vs History
80
vs Industry
3
Median 3Y
30.3
Median 5Y
30.2
Industry
2.4

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
83.4T IDR 63.9 162.2 122.6 122.6
CA
Shopify Inc
NYSE:SHOP
90.1B USD 12.8 677.1 -10 746 -1 102.2
US
Snowflake Inc.
NYSE:SNOW
52.2B USD 18.6 -62.4 -50.3 -44.7
US
Cloudflare Inc
NYSE:NET
31.6B USD 24.4 -172 -629.3 -168.5
US
MongoDB Inc
NASDAQ:MDB
25.6B USD 15.2 -145 -117.3 -105.8
US
Verisign Inc
NASDAQ:VRSN
18.8B USD 12.6 23 18.8 19.6
US
GoDaddy Inc
NYSE:GDDY
17.5B USD 4.1 12.6 25.8 32.8
US
Okta Inc
NASDAQ:OKTA
16.4B USD 7.3 -46.3 -40.9 -33.4
US
Akamai Technologies Inc
NASDAQ:AKAM
15.6B USD 4.1 28.6 13.8 24.2
US
Twilio Inc
NYSE:TWLO
11B USD 2.7 -10.8 -96.4 -21.8
US
Switch Inc
NYSE:SWCH
8.4B USD 12.6 22.1 34.7 109.5
P/E Multiple
Earnings Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average P/E: 154.3
162.2
N/A
CA
Shopify Inc
NYSE:SHOP
677.1
1 589%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -62.4 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -172 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -145 N/A
US
Verisign Inc
NASDAQ:VRSN
23
20%
US
GoDaddy Inc
NYSE:GDDY
12.6
-20%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -46.3 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
28.6
124%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -10.8 N/A
US
Switch Inc
NYSE:SWCH
22.1
N/A
EV/EBITDA Multiple
EBITDA Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average EV/EBITDA: 43.1
122.6
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -10 746 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.3 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -629.3 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -117.3 N/A
US
Verisign Inc
NASDAQ:VRSN
18.8
21%
US
GoDaddy Inc
NYSE:GDDY
25.8
114%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -40.9 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
13.8
54%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -96.4 N/A
US
Switch Inc
NYSE:SWCH
34.7
N/A
EV/EBIT Multiple
EBIT Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average EV/EBIT: 61.7
122.6
N/A
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -1 102.2 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.7 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -168.5 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -105.8 N/A
US
Verisign Inc
NASDAQ:VRSN
19.6
19%
US
GoDaddy Inc
NYSE:GDDY
32.8
114%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -33.4 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
24.2
103%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -21.8 N/A
US
Switch Inc
NYSE:SWCH
109.5
N/A

See Also

Discover More