
Dharma Satya Nusantara Tbk PT
IDX:DSNG

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:

Valuation History
Dharma Satya Nusantara Tbk PT
Loading...
Fundamental Analysis


Revenue & Expenses Breakdown
Dharma Satya Nusantara Tbk PT
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 |
Free Cash Flow Analysis
Dharma Satya Nusantara Tbk PT
IDR | |
Free Cash Flow | IDR |
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
|
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.

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.

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
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.
Dividends
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?
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%.