
Indoritel Makmur Internasional Tbk PT
IDX:DNET

Intrinsic Value
The intrinsic value of one
DNET
stock under the Base Case scenario is
573.85
IDR.
Compared to the current market price of 9 700 IDR,
Indoritel Makmur Internasional Tbk PT
is
Overvalued by 94%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Indoritel Makmur Internasional Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Indoritel Makmur Internasional Tbk PT
Balance Sheet Decomposition
Indoritel Makmur Internasional Tbk PT
Current Assets | 3T |
Cash & Short-Term Investments | 2.4T |
Receivables | 553.8B |
Other Current Assets | 83.3B |
Non-Current Assets | 18.4T |
Long-Term Investments | 14.8T |
PP&E | 3.4T |
Intangibles | 12.3B |
Other Non-Current Assets | 105.2B |
Free Cash Flow Analysis
Indoritel Makmur Internasional Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Indoritel Makmur Internasional Tbk PT
Revenue
|
1.4T
IDR
|
Operating Expenses
|
-1.2T
IDR
|
Operating Income
|
252.1B
IDR
|
Other Expenses
|
819.9B
IDR
|
Net Income
|
1.1T
IDR
|
DNET Profitability Score
Profitability Due Diligence
Indoritel Makmur Internasional Tbk PT's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Score
Indoritel Makmur Internasional Tbk PT's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
DNET Solvency Score
Solvency Due Diligence
Indoritel Makmur Internasional Tbk PT's solvency score is 57/100. The higher the solvency score, the more solvent the company is.

Score
Indoritel Makmur Internasional Tbk PT's solvency score is 57/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DNET Price Targets Summary
Indoritel Makmur Internasional Tbk PT
Dividends
Current shareholder yield for DNET is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
DNET
stock under the Base Case scenario is
573.85
IDR.
Compared to the current market price of 9 700 IDR,
Indoritel Makmur Internasional Tbk PT
is
Overvalued by 94%.