
Darya-Varia Laboratoria Tbk PT
IDX:DVLA

Intrinsic Value
The intrinsic value of one
DVLA
stock under the Base Case scenario is
2 098.01
IDR.
Compared to the current market price of 1 660 IDR,
Darya-Varia Laboratoria Tbk PT
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Darya-Varia Laboratoria Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Darya-Varia Laboratoria Tbk PT
Balance Sheet Decomposition
Darya-Varia Laboratoria Tbk PT
Current Assets | 1.6T |
Cash & Short-Term Investments | 437.9B |
Receivables | 724B |
Other Current Assets | 455.9B |
Non-Current Assets | 633.3B |
Long-Term Investments | 37.9B |
PP&E | 459.9B |
Intangibles | 50.2B |
Other Non-Current Assets | 85.4B |
Free Cash Flow Analysis
Darya-Varia Laboratoria Tbk PT
IDR | |
Free Cash Flow | IDR |
Earnings Waterfall
Darya-Varia Laboratoria Tbk PT
Revenue
|
2.1T
IDR
|
Cost of Revenue
|
-1T
IDR
|
Gross Profit
|
1.1T
IDR
|
Operating Expenses
|
-872.2B
IDR
|
Operating Income
|
252.6B
IDR
|
Other Expenses
|
-58.7B
IDR
|
Net Income
|
193.9B
IDR
|
DVLA Profitability Score
Profitability Due Diligence
Darya-Varia Laboratoria Tbk PT's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Score
Darya-Varia Laboratoria Tbk PT's profitability score is 54/100. The higher the profitability score, the more profitable the company is.
DVLA Solvency Score
Solvency Due Diligence
Darya-Varia Laboratoria Tbk PT's solvency score is 77/100. The higher the solvency score, the more solvent the company is.

Score
Darya-Varia Laboratoria Tbk PT's solvency score is 77/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
DVLA Price Targets Summary
Darya-Varia Laboratoria Tbk PT
Dividends
Current shareholder yield for DVLA 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
DVLA
stock under the Base Case scenario is
2 098.01
IDR.
Compared to the current market price of 1 660 IDR,
Darya-Varia Laboratoria Tbk PT
is
Undervalued by 21%.