Dharma Satya Nusantara Tbk PT
IDX:DSNG

Watchlist Manager
Dharma Satya Nusantara Tbk PT Logo
Dharma Satya Nusantara Tbk PT
IDX:DSNG
Watchlist
Price: 1 485 IDR 2.77% Market Closed
Market Cap: 15.7T IDR

Intrinsic Value

The intrinsic value of one DSNG stock under the Base Case scenario is 1 280.02 IDR. Compared to the current market price of 1 485 IDR, Dharma Satya Nusantara Tbk PT is Overvalued by 14%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

DSNG Intrinsic Value
1 280.02 IDR
Overvaluation 14%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Dharma Satya Nusantara Tbk PT

What is Valuation History?
Compare DSNG to

Fundamental Analysis

Company Overview
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about DSNG?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Dharma Satya Nusantara Tbk PT
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Dharma Satya Nusantara Tbk PT

Current Assets 3.2T
Cash & Short-Term Investments 603.5B
Receivables 428B
Other Current Assets 2.1T
Non-Current Assets 14.5T
Long-Term Investments 1.4T
PP&E 12T
Intangibles 211.6B
Other Non-Current Assets 876.8B
Efficiency

Free Cash Flow Analysis
Dharma Satya Nusantara Tbk PT

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Dharma Satya Nusantara Tbk PT

Revenue
10.6T IDR
Cost of Revenue
-7.4T IDR
Gross Profit
3.2T IDR
Operating Expenses
-958.2B IDR
Operating Income
2.2T IDR
Other Expenses
-942.3B IDR
Net Income
1.3T IDR
Fundamental Scores

DSNG Profitability Score
Profitability Due Diligence

Dharma Satya Nusantara Tbk PT's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Healthy Operating Margin
Healthy Gross Margin
Sustainable 3Y Average Operating Margin
Positive 3Y Average ROE
52/100
Profitability
Score

Dharma Satya Nusantara Tbk PT's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

DSNG Solvency Score
Solvency Due Diligence

Dharma Satya Nusantara Tbk PT's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
40/100
Solvency
Score

Dharma Satya Nusantara Tbk PT's solvency score is 40/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

DSNG Price Targets Summary
Dharma Satya Nusantara Tbk PT

Wall Street analysts forecast DSNG stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for DSNG is 1 239.3 IDR with a low forecast of 1 010 IDR and a high forecast of 1 501.5 IDR.

Lowest
Price Target
1 010 IDR
32% Downside
Average
Price Target
1 239.3 IDR
17% Downside
Highest
Price Target
1 501.5 IDR
1% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for DSNG 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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one DSNG stock?

The intrinsic value of one DSNG stock under the Base Case scenario is 1 280.02 IDR.

Is DSNG stock undervalued or overvalued?

Compared to the current market price of 1 485 IDR, Dharma Satya Nusantara Tbk PT is Overvalued by 14%.

Back to Top