PT Delta Giri Wacana Tbk (DGWG) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of PT Delta Giri Wacana Tbk stock IDR 489, price IDR 262, upside +86.5%, quality 47 out of 100. Rating: strongly undervalued. Calculated from audited financials with 15 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 8, 2026.
How to read this chart
22‑month range 254.00 IDR – 552.84 IDR · fair‑value band 366.39 IDR – 610.65 IDR · the 262.00 IDR price screens below the 488.52 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 8, 2026.
Follow PT Delta Giri Wacana Tbk in your weekly email
Every Wednesday you see whether PT Delta Giri Wacana Tbk is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
PT Delta Giri Wacana Tbk operates as an agro-supply company in Indonesia. The company produces, distributes, and trades in pesticides and NPK fertilizers; produces farming tools and seeds; and leases real estate properties.
Show moreShow less
It also distributes seeds, mulch, and sprayers; and engages in the wholesale and trading of agrochemicals. The company was founded in 2001 and is headquartered in Jakarta Utara, Indonesia.
Stock analysis
PT Delta Giri Wacana Tbk (DGWG) currently trades at 262.00 IDR, while our model-based Fair Value estimate is 488.52 IDR, implying the stock looks roughly 46% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 1,187 IDR per share, and 11 of the 15 models we run sit above the 262.00 IDR price.
Bear case: the Dividend Discount group reads lowest at 162.73 IDR, and 4 of the 15 models stay below the price. Data coverage for this calculation is low.
Scenario range: 366.39 IDR (bear) to 610.65 IDR (bull), the price of 262.00 IDR sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 47/100 (below-average quality), in the Basic Materials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
PT Delta Giri Wacana Tbk reported revenue of 4.1T IDR in FY2025 versus 1.4T IDR in FY2021, a compound +31.6%/yr. Reported net income was 219B IDR in FY2025, compounding +28.2%/yr from FY2021.
Key figures
Market cap 1.6T IDR (≈ $86.7M) Micro · P/E ratio 5.7 · P/S ratio 0.32 · EPS (TTM) 45.96 IDR · Dividend yield 2.5% · Net margin 5.5% · Return on equity 25.8% · Return on assets (EBIT) 9.0% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 52 out of 100 (low confidence).
What moves the price
The share trades about 53% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at 5% fair-value upside, at 86%, DGWG screens cheaper than that median.
Fair Value models
Bear366.39 IDRFair Value 488.52 IDRBull610.65 IDR
Price 262.00 IDR · Upside +86.5%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (33.84 IDR per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
Residual Income173.46 IDR215.99 IDR298.27 IDR72
EPV337.42 IDR370.28 IDR396.11 IDR71
ROIC Compounder397.96 IDR510.13 IDR646.09 IDR69
All 15 models by family
Earnings-Based
Graham-Dodd252.99 IDR1,764 IDR2,476 IDR60
Lynch FV714.10 IDR1,020 IDR1,326 IDR58
PEG = 1.0714.10 IDR1,020 IDR1,326 IDR55
EPV337.42 IDR370.28 IDR396.11 IDR71
Dividend Discount
Gordon GGM106.44 IDR163.76 IDR200.28 IDR66
DDM Multi-Stage106.44 IDR161.69 IDR177.27 IDR65
Multiples
P/E Multiple474.36 IDR632.47 IDR790.59 IDR63
P/S Multiple474.36 IDR632.47 IDR790.59 IDR58
P/B Multiple406.47 IDR541.96 IDR677.45 IDR55
EV/EBIT557.83 IDR796.82 IDR1,036 IDR65
EV/Revenue462.24 IDR728.54 IDR994.83 IDR53
Asset-Based
NCAV (Graham)22.88 IDR34.67 IDR43.34 IDR54
Economic Profit
Residual Income173.46 IDR215.99 IDR298.27 IDR72
ROIC Compounder397.96 IDR510.13 IDR646.09 IDR69
Growth Earnings
Growth-Adj P/E831.21 IDR1,187 IDR1,544 IDR65
The fair value above starts from this blend and is adjusted for a cyclical peak year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+23.0%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+35.0%
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in IDR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+29.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+26.5%
Dividend (yield on the price)2.5%
Profit margin 2021 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.8% → 10%
2025 sits 74% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Compare PT Delta Giri Wacana Tbk with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Agricultural Inputs · 163 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score47 · Below median
Fair Value upside+86.5% · Top 25%
Profitability
Return on equity (12 months)25.8% · Top 25%
Return on assets5.4% · Above median
Net margin (12 months)5.5% · Below median
Operating margin (12 months)9.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)51.8% · Top 25%
Dividend yield (12 months)2.5% · Above median
Balance sheet
Debt / equity0.07× · Above median
Valuation Multiplesvs Agricultural Inputs median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is PT Delta Giri Wacana Tbk (DGWG) overvalued or undervalued?
As of Nov 8, 2026, our model estimates a fair value of 488.52 IDR versus a price of 262.00 IDR, about +86% upside (undervalued).
What is the fair value of DGWG?
Our model-based fair value for PT Delta Giri Wacana Tbk is 488.52 IDR (as of Nov 8, 2026), built from audited fundamentals. The current price: 262.00 IDR.
What is the quality score of DGWG?
PT Delta Giri Wacana Tbk has a Quality Score of 47/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for PT Delta Giri Wacana Tbk (DGWG)?
Our model-based price target is the fair value of 488.52 IDR (as of Nov 8, 2026) from 15 valuation models. Cautious scenario 366.39 IDR, optimistic scenario 610.65 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Delta Giri Wacana Tbk stock forecast for 2026?
Our models put fair value at 488.52 IDR, about +86% upside versus a price of 262.00 IDR (undervalued). Cautious scenario 366.39 IDR, optimistic scenario 610.65 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Delta Giri Wacana Tbk (DGWG)?
PT Delta Giri Wacana Tbk reported trailing-twelve-month revenue of about 4.9T IDR (latest available figure, as of Nov 8, 2026).
Does PT Delta Giri Wacana Tbk pay a dividend?
PT Delta Giri Wacana Tbk currently shows a dividend yield of 2.48% relative to its recent price (as of Nov 8, 2026).
How much is the dividend of PT Delta Giri Wacana Tbk (DGWG) and when is the ex-dividend date?
PT Delta Giri Wacana Tbk pays a dividend of 6.50 IDR per share a year, a dividend yield of 2.5%. The last ex-dividend date was Jun 23, 2026. The payout ratio is 14.1% of earnings. Our assessment: Watch coverage. The dividend isn’t fully covered by free cash flow or earnings, part of it is funded from reserves or debt. Fine for now, but worth watching: if it stays uncovered, the dividend could be cut.
What is the intrinsic value of PT Delta Giri Wacana Tbk (DGWG)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Delta Giri Wacana Tbk it is 488.52 IDR per share (as of Nov 8, 2026), against a price of 262.00 IDR. It is the blended result of 15 valuation models in 6 families (Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is PT Delta Giri Wacana Tbk stock overvalued or undervalued in 2026?
As of Nov 8, 2026, DGWG trades below its calculated fair value: price 262.00 IDR, fair value 488.52 IDR, a gap of about +86% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of DGWG?
No. The price is what the market pays today (262.00 IDR); the fair value is what the company's own numbers justify (488.52 IDR). For PT Delta Giri Wacana Tbk the two are 226.52 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Delta Giri Wacana Tbk worth?
The market values PT Delta Giri Wacana Tbk at about 1.6T IDR (market capitalisation, as of Nov 8, 2026). Per share that is 262.00 IDR; our models calculate a fair value of 488.52 IDR per share.
What do the bullish and bearish scenarios say about DGWG?
Our models span a range for PT Delta Giri Wacana Tbk: cautious scenario 366.39 IDR, base 488.52 IDR, optimistic 610.65 IDR per share (as of Nov 8, 2026, price 262.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DGWG?
PT Delta Giri Wacana Tbk trades at a price-to-earnings ratio of 5.7 (as of Nov 8, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 488.52 IDR is built from several models across several years. Other multiples: P/B 1.5, P/S 0.3, EV/EBITDA 2.8.
How solid is the balance sheet of PT Delta Giri Wacana Tbk (DGWG)?
Balance-sheet figures for PT Delta Giri Wacana Tbk (as of Nov 8, 2026): return on equity 25.8%, debt of 0.07 per unit of equity. They feed the Quality Score of 47/100, which measures business quality independently of the share price.
How far is DGWG from its 52-week high?
PT Delta Giri Wacana Tbk trades at 262.00 IDR, about 53% below its 52-week high of 552.84 IDR and 3% above the low of 254.00 IDR (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 488.52 IDR is for.
Which stocks are comparable to PT Delta Giri Wacana Tbk?
From the same area (Basic Materials) we also value Nutrien Ltd, Qinghai Salt Lake Industry Co, CF Industries Holdings, Yara International ASA, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is PT Delta Giri Wacana Tbk stock attractive at the current price?
The data as of Nov 8, 2026: price 262.00 IDR, calculated fair value 488.52 IDR (+86%), Quality Score 47/100, from 15 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of DGWG calculated?
We run PT Delta Giri Wacana Tbk through 15 models from 6 families: Earnings-Based, Dividend Discount, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 488.52 IDR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.3% above its aggregate fair value. PT Delta Giri Wacana Tbk currently trades 46% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of PT Delta Giri Wacana Tbk (DGWG)?
The closing price on Nov 9, 2026 was 262.00 IDR. Our model-based fair value is 488.52 IDR, about +86% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Delta Giri Wacana Tbk right now?
The large discount to fair value meets weak quality (47/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (366.39 IDR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Key figures of PT Delta Giri Wacana Tbk
How large is the market capitalisation of PT Delta Giri Wacana Tbk (DGWG)?
The market capitalisation of PT Delta Giri Wacana Tbk is 1.6T IDR (≈ $86.7M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of PT Delta Giri Wacana Tbk (DGWG)?
The price-to-sales ratio of PT Delta Giri Wacana Tbk is 0.32 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of PT Delta Giri Wacana Tbk (DGWG)?
Earnings per share at PT Delta Giri Wacana Tbk are 45.96 IDR (price ÷ EPS = P/E 5.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of PT Delta Giri Wacana Tbk (DGWG)?
The dividend yield of PT Delta Giri Wacana Tbk is 2.5% (payout 14.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of PT Delta Giri Wacana Tbk (DGWG)?
The net margin of PT Delta Giri Wacana Tbk is 5.5% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of PT Delta Giri Wacana Tbk (DGWG)?
The return on equity (ROE) of PT Delta Giri Wacana Tbk is 25.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of PT Delta Giri Wacana Tbk (DGWG)?
On an EBIT basis the return on assets of PT Delta Giri Wacana Tbk is 9.0% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of PT Delta Giri Wacana Tbk (DGWG)?
The operating margin of PT Delta Giri Wacana Tbk is 9.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Delta Giri Wacana Tbk (DGWG)?
Revenue at PT Delta Giri Wacana Tbk is growing +51.8% versus a year earlier (3y avg +35.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at PT Delta Giri Wacana Tbk (DGWG)?
Earnings per share at PT Delta Giri Wacana Tbk are growing +87.8% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does PT Delta Giri Wacana Tbk (DGWG) generate?
The free cash flow of PT Delta Giri Wacana Tbk is −124B IDR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does PT Delta Giri Wacana Tbk (DGWG) carry?
The net debt of PT Delta Giri Wacana Tbk is 936B IDR (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch PT Delta Giri Wacana Tbk in the live analysis
One click puts PT Delta Giri Wacana Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 8, 2026