DCI Indonesia Tbk PT
IDX:DCII

Watchlist Manager
DCI Indonesia Tbk PT Logo
DCI Indonesia Tbk PT
IDX:DCII
Watchlist
Price: 205 000 IDR Market Closed
Market Cap: Rp488.7T

Relative Value

The Relative Value of one DCII stock under the Base Case scenario is 9 808.2 IDR. Compared to the current market price of 205 000 IDR, DCI Indonesia Tbk PT is Overvalued by 95%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DCII Relative Value
Base Case
9 808.2 IDR
Overvaluation 95%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

DCII Competitors Multiples
DCI Indonesia Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
DCI Indonesia Tbk PT
IDX:DCII
488.7T IDR 185.6 417 347.6 347.6
CA
Shopify Inc
NASDAQ:SHOP
166.7B USD 14.5 136.3 107.1 109.4
US
Cloudflare Inc
NYSE:NET
74.6B USD 34.2 -725.3 -5 826.4 -356.5
US
Snowflake Inc.
NYSE:SNOW
61.9B USD 13 -45.8 -53.3 -44.5
US
Snowflake Inc
XETRA:5Q5
52.8B EUR 13.3 -46.8 -54.6 -45.6
US
MongoDB Inc
NASDAQ:MDB
21.6B USD 8.8 -303.7 -173.8 -140.4
US
Verisign Inc
NASDAQ:VRSN
22B USD 13.2 26.5 19.9 20.4
US
Twilio Inc
NYSE:TWLO
19.4B USD 3.8 564.6 47.6 100.9
US
Akamai Technologies Inc
NASDAQ:AKAM
15.4B USD 3.7 34.1 13.7 29.2
US
Okta Inc
NASDAQ:OKTA
14.2B USD 4.8 60.1 46.5 75.7
US
GoDaddy Inc
NYSE:GDDY
11.7B USD 2.4 13.4 11.5 12.7
P/S Multiple
Revenue Growth P/S to Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average P/S: 27
185.6
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
14.5
26%
0.6
US
Cloudflare Inc
NYSE:NET
34.2
28%
1.2
US
Snowflake Inc.
NYSE:SNOW
13
N/A N/A
US
Snowflake Inc
XETRA:5Q5
13.3
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
8.8
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
13.2
6%
2.2
US
Twilio Inc
NYSE:TWLO
3.8
10%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
3.7
8%
0.5
US
Okta Inc
NASDAQ:OKTA
4.8
9%
0.5
US
GoDaddy Inc
NYSE:GDDY
2.4
7%
0.3
P/E Multiple
Earnings Growth PEG
ID
DCI Indonesia Tbk PT
IDX:DCII
Average P/E: 178.9
417
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
136.3
52%
2.6
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -725.3 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -45.8 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -46.8 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -303.7 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
26.5
9%
2.9
US
Twilio Inc
NYSE:TWLO
564.6
222%
2.5
US
Akamai Technologies Inc
NASDAQ:AKAM
34.1
41%
0.8
US
Okta Inc
NASDAQ:OKTA
60.1
53%
1.1
US
GoDaddy Inc
NYSE:GDDY
13.4
21%
0.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average EV/EBITDA: 84.9
347.6
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
107.1
55%
1.9
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -5 826.4 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.3 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -54.6 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -173.8 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
19.9
8%
2.5
US
Twilio Inc
NYSE:TWLO
47.6
60%
0.8
US
Akamai Technologies Inc
NASDAQ:AKAM
13.7
20%
0.7
US
Okta Inc
NASDAQ:OKTA
46.5
68%
0.7
US
GoDaddy Inc
NYSE:GDDY
11.5
19%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
DCI Indonesia Tbk PT
IDX:DCII
Average EV/EBIT: 99.4
347.6
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
109.4
52%
2.1
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -356.5 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.5 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -45.6 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -140.4 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.4
7%
2.9
US
Twilio Inc
NYSE:TWLO
100.9
100%
1
US
Akamai Technologies Inc
NASDAQ:AKAM
29.2
31%
0.9
US
Okta Inc
NASDAQ:OKTA
75.7
92%
0.8
US
GoDaddy Inc
NYSE:GDDY
12.7
14%
0.9
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett