As of 2025-07-07, the Intrinsic Value of Dwi Guna Laksana Tbk PT (DWGL.JK) is 238.54 IDR. This DWGL.JK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 214.00 IDR, the upside of Dwi Guna Laksana Tbk PT is 11.5%.

The range of the Intrinsic Value is 197.57 - 304.92 IDR.

Is DWGL.JK undervalued or overvalued?

Based on its market price of 214.00 IDR and our intrinsic valuation, Dwi Guna Laksana Tbk PT (DWGL.JK) is undervalued by 11.5%.

214.00 IDR

Stock Price

238.54 IDR

Intrinsic Value

Intrinsic Value Details

DWGL.JK Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	197.57 - 304.92	238.54	11.5%
DCF (Growth Exit 10Y)	219.14 - 323.62	259.57	21.3%
DCF (EBITDA Exit 5Y)	113.06 - 148.78	124.42	-41.9%
DCF (EBITDA Exit 10Y)	167.49 - 214.34	184.72	-13.7%
Peter Lynch Fair Value	269.86 - 269.86	269.86	26.1%
P/E Multiples	48.79 - 88.17	70.13	-67.2%
EV/EBITDA Multiples	39.52 - 67.72	51.02	-76.2%
Earnings Power Value	106.84 - 135.88	121.36	-43.3%
Dividend Discount Model - Stable	52.97 - 107.63	80.30	-62.5%
Dividend Discount Model - Multi Stages	72.51 - 117.75	90.03	-57.9%

DWGL.JK Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
United Tractors Tbk PT	37,616.33 - 51,152.44	43,168.35	100.3%
Bukit Asam Tbk PT	2,971.85 - 4,375.9	3,509.95	44.4%
Indo Tambangraya Megah Tbk PT	44,045.17 - 49,981.73	46,692.16	111.3%
Harum Energy Tbk PT	1,305.37 - 1,839.03	1,533.03	89.3%
Samindo Resources Tbk PT	846.14 - 1,286.2	1,018.79	-41.6%
Mitrabara Adiperdana Tbk PT	2,742.56 - 3,043.03	2,874.88	75.8%
Resource Alam Indonesia Tbk PT	597.34 - 713.64	646.72	80.6%
Atlas Resources Tbk PT	174 - 564.18	314.98	13.3%
Exploitasi Energi Indonesia Tbk PT	88.99 - 116.58	97.71	187.4%
Alfa Energi Investama Tbk PT	124.56 - 168.8	143.12	88.3%

DWGL.JK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,980,104
Beta	0.54
Outstanding shares (mil)	9,253
Enterprise Value (mil)	1,947,929

Market risk premium	8.4%
Cost of Equity	13.65%
Cost of Debt	5.5%
WACC	12.8%