Indoritel Makmur Internasional Tbk PT
IDX:DNET

Watchlist Manager
Indoritel Makmur Internasional Tbk PT Logo
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Watchlist
Price: 9 500 IDR -0.78% Market Closed
Market Cap: 134.7T IDR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one DNET stock under the Base Case scenario is 292.31 IDR. Compared to the current market price of 9 500 IDR, Indoritel Makmur Internasional Tbk PT is Overvalued by 97%.

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.

DNET Relative Value
Base Case
292.31 IDR
Overvaluation 97%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

92.2
P/S
P/S
Price to Sales
92.2
vs History
20
vs Industry
1
Median 3Y
49.2
Median 5Y
54.6
Industry
1.4
More Details
111.8
P/E
P/E
Price to Earnings
111.8
vs History
34
vs Industry
2
Median 3Y
70.2
Median 5Y
91.5
Industry
17
More Details
395.7
P/OCF
P/OCF
Price to OCF
395.7
vs History
46
vs Industry
0
Median 3Y
646.8
Median 5Y
374.6
Industry
6.4
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
1
Median 3Y
-93.4
Median 5Y
-68.6
Industry
15.8
More Details
9.5
P/B
P/B
Price to Book Value
9.5
vs History
3
vs Industry
4
Median 3Y
5.2
Median 5Y
5
Industry
2
More Details
94.3
EV/S
EV/S
Enterprise Value to Sales
94.3
vs History
20
vs Industry
2
Median 3Y
49.7
Median 5Y
55.4
Industry
2
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4
More Details
642.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
642.3
vs History
7
vs Industry
0
Median 3Y
156.6
Median 5Y
164.6
Industry
8.1
More Details
642.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
642.3
vs History
7
vs Industry
1
Median 3Y
156.6
Median 5Y
164.6
Industry
13.9
More Details
405
EV/OCF
EV/OCF
Enterprise Value to OCF
405
vs History
46
vs Industry
0
Median 3Y
656.1
Median 5Y
388.7
Industry
8.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-122.5
Median 5Y
-105.8
Industry
15.1
More Details
7.3
EV/IC
EV/IC
Enterprise Value to IC
7.3
vs History
3
vs Industry
3
Median 3Y
4
Median 5Y
4
Industry
1.2
More Details

Multiples Across Competitors

DNET Competitors Multiples
Indoritel Makmur Internasional Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
134.7T IDR 92.2 111.8 642.3 642.3
US
AST SpaceMobile Inc
NASDAQ:ASTS
12.5B USD 2 700.7 -38.4 -58.5 -46.4
US
EchoStar Corp
NASDAQ:SATS
4.8B USD 0.3 -22.5 16.1 -66.6
US
Lumen Technologies Inc
NYSE:LUMN
4.1B USD 0.3 -13.2 5.7 37.9
UK
Liberty Global PLC
NASDAQ:LBTYA
3.4B USD 0.7 -1.4 10.1 48.8
US
Iridium Communications Inc
NASDAQ:IRDM
3.1B USD 3.7 25.2 11.6 22.9
US
Globalstar Inc
AMEX:GSAT
2.8B USD 10.9 -35.7 32.8 1 179.5
JP
Usen Next Holdings Co Ltd
TSE:9418
388.3B JPY 1.1 24.2 9.9 13.6
US
Cogent Communications Holdings Inc
NASDAQ:CCOI
2.3B USD 2.3 -12.1 27.2 -27.5
MY
TIME dotCom Bhd
KLSE:TIMECOM
9.7B MYR 5.7 25.1 19.1 19.1
NZ
Chorus Ltd
NZX:CNU
3.7B NZD 3.7 -196.2 30.8 30.8
P/E Multiple
Earnings Growth PEG
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Average P/E: 46.6
111.8
N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -38.4 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -22.5 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -13.2 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.4 N/A N/A
US
Iridium Communications Inc
NASDAQ:IRDM
25.2
17%
1.5
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -35.7 N/A N/A
JP
Usen Next Holdings Co Ltd
TSE:9418
24.2
12%
2
US
Cogent Communications Holdings Inc
NASDAQ:CCOI
Negative Multiple: -12.1 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
25.1
14%
1.8
NZ
Chorus Ltd
NZX:CNU
Negative Multiple: -196.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Average EV/EBIT: 249.4
642.3
N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -46.4 N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -66.6 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
37.9
17%
2.2
UK
Liberty Global PLC
NASDAQ:LBTYA
48.8
45%
1.1
US
Iridium Communications Inc
NASDAQ:IRDM
22.9
14%
1.6
US
G
Globalstar Inc
AMEX:GSAT
1 179.5
N/A N/A
JP
Usen Next Holdings Co Ltd
TSE:9418
13.6
N/A N/A
US
Cogent Communications Holdings Inc
NASDAQ:CCOI
Negative Multiple: -27.5 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
19.1
9%
2.1
NZ
Chorus Ltd
NZX:CNU
30.8
15%
2.1

See Also

Summary
DNET intrinsic value, competitors valuation, and company profile.
DCF Valuation
DNET stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DNET stock valuation using valuation multiples.
Wall Street Estimates
DNET price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DNET stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 261,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.