As of 2025-05-31, the Intrinsic Value of Dian Swastatika Sentosa Tbk PT (DSSA.JK) is 20,565.39 IDR. This DSSA.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54,000.00 IDR, the upside of Dian Swastatika Sentosa Tbk PT is -61.90%.
The range of the Intrinsic Value is 16,512.54 - 27,727.51 IDR
Based on its market price of 54,000.00 IDR and our intrinsic valuation, Dian Swastatika Sentosa Tbk PT (DSSA.JK) is overvalued by 61.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16,512.54 - 27,727.51 | 20,565.39 | -61.9% |
| DCF (Growth 10y) | 17,750.17 - 27,864.59 | 21,448.13 | -60.3% |
| DCF (EBITDA 5y) | 20,023.99 - 49,221.44 | 31,529.84 | -41.6% |
| DCF (EBITDA 10y) | 20,110.75 - 44,102.20 | 29,336.21 | -45.7% |
| Fair Value | 16,335.65 - 16,335.65 | 16,335.65 | -69.75% |
| P/E | 4,325.69 - 8,401.48 | 6,201.01 | -88.5% |
| EV/EBITDA | 6,100.14 - 34,674.05 | 14,687.05 | -72.8% |
| EPV | 12,194.32 - 14,688.46 | 13,441.40 | -75.1% |
| DDM - Stable | 4,828.65 - 10,862.38 | 7,845.52 | -85.5% |
| DDM - Multi | 11,914.37 - 20,998.80 | 15,219.87 | -71.8% |
| Market Cap (mil) | 416,098,080.00 |
| Beta | 1.08 |
| Outstanding shares (mil) | 7,705.52 |
| Enterprise Value (mil) | 421,284,320.00 |
| Market risk premium | 7.88% |
| Cost of Equity | 11.44% |
| Cost of Debt | 5.00% |
| WACC | 11.09% |