PT Data Sinergitama Jaya Tbk (ELIT) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of PT Data Sinergitama Jaya Tbk stock IDR 398, price IDR 182, upside +118.7%, quality 60 out of 100. Rating: strongly undervalued. Calculated from audited financials with 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 3, 2026.
How to read this chart
46‑month range 74.02 IDR – 388.00 IDR · fair‑value band 202.51 IDR – 569.73 IDR · the 182.00 IDR price screens below the 397.95 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 3, 2026.
Follow PT Data Sinergitama Jaya Tbk in your weekly email
Every Wednesday you see whether PT Data Sinergitama Jaya 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 Data Sinergitama Jaya Tbk provides IT infrastructure and managed services in Indonesia. It offers managed cloud, collocation, managed network, infrastructure as a service, and disaster recovery as a service.
Show moreShow less
The company also provides knowledge management, medical data integrator, smart city, and video monitoring and data management solutions. PT Data Sinergitama Jaya Tbk was founded in 2011 and is headquartered in Jakarta Selatan, Indonesia.
Stock analysis
PT Data Sinergitama Jaya Tbk (ELIT) currently trades at 182.00 IDR, while our model-based Fair Value estimate is 397.95 IDR, implying the stock looks roughly 54% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 843.58 IDR per share, and 21 of the 26 models we run sit above the 182.00 IDR price.
Bear case: the Dividend Discount group reads lowest at 71.53 IDR, and 5 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 202.51 IDR (bear) to 569.73 IDR (bull), the price of 182.00 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 60/100 (solid quality), in the Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
PT Data Sinergitama Jaya Tbk reported revenue of 463B IDR in FY2025 versus 90.7B IDR in FY2021, a compound +50.3%/yr. Reported net income was 33.7B IDR in FY2025, compounding +62.0%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 402B IDR (≈ $22.3M) Micro · P/S ratio 1.03 · Dividend yield 2.5% · Net margin 8.6% · Return on equity 21.2% · Return on assets (EBIT) 9.5% (5-year average) · Operating margin 16.6% · Revenue (TTM) 391B IDR.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 63 out of 100 (low confidence).
What moves the price
The share trades about 53% below its 52-week high and 26% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Technology peers we cover trades at 20% fair-value upside, at 119%, ELIT screens cheaper than that median.
Fair Value models
Bear202.51 IDRFair Value 397.95 IDRBull569.73 IDR
Price 182.00 IDR · Upside +118.7%
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.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.
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.84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−3.2%
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.
+37.4%
Revenue growth 5 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.
+58.2%
Start year 2020 (pandemic)
Revenue growth 6 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.
+49.3%
’19
’20
’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.
+66.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year+63.5%
Dividend (yield on the price)2.5%
Profit margin 2020 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.16% → 7%
2025 sits 98% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+3.7%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about +1.1% a year for the price.
Compare PT Data Sinergitama Jaya 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.Information Technology Services · 479 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Above median
Fair Value upside+118.7% · Top 25%
Profitability
Return on equity (12 months)21.2% · Top 25%
Return on assets11.4% · Top 25%
Net margin (12 months)8.6% · Top 25%
Operating margin (12 months)16.6% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)−18.8% · Bottom 25%
Dividend yield (12 months)2.5% · Above median
Balance sheet
Debt / equity0.00× · Below median
Valuation Multiplesvs Information Technology Services median · lower = cheaper
P/B2.54× · Pricier than median
P/S (12 months)1.03× · Cheaper than median
Price / free cash flow (fiscal year)16.3× · Pricier than median
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.
Cite: Fair Value Calculator (2026). "PT Data Sinergitama Jaya Tbk Fair Value". https://www.fairvalue-calculator.com/stock/ELIT
Frequently asked questions
Is PT Data Sinergitama Jaya Tbk (ELIT) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 397.95 IDR versus a price of 182.00 IDR, about +119% upside (undervalued).
What is the fair value of ELIT?
Our model-based fair value for PT Data Sinergitama Jaya Tbk is 397.95 IDR (as of Nov 3, 2026), built from audited fundamentals. The current price: 182.00 IDR.
What is the quality score of ELIT?
PT Data Sinergitama Jaya Tbk has a Quality Score of 60/100. 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 Data Sinergitama Jaya Tbk (ELIT)?
Our model-based price target is the fair value of 397.95 IDR (as of Nov 3, 2026) from 26 valuation models. Cautious scenario 202.51 IDR, optimistic scenario 569.73 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Data Sinergitama Jaya Tbk stock forecast for 2026?
Our models put fair value at 397.95 IDR, about +119% upside versus a price of 182.00 IDR (undervalued). Cautious scenario 202.51 IDR, optimistic scenario 569.73 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Data Sinergitama Jaya Tbk (ELIT)?
PT Data Sinergitama Jaya Tbk reported trailing-twelve-month revenue of about 391B IDR (latest available figure, as of Nov 3, 2026).
Does PT Data Sinergitama Jaya Tbk pay a dividend?
PT Data Sinergitama Jaya Tbk currently shows a dividend yield of 2.51% relative to its recent price (as of Nov 3, 2026).
How much is the dividend of PT Data Sinergitama Jaya Tbk (ELIT)?
PT Data Sinergitama Jaya Tbk has a dividend yield of 2.5%.
What growth is priced into PT Data Sinergitama Jaya Tbk (ELIT)?
For today's price to be fair in a discounted-cash-flow model, PT Data Sinergitama Jaya Tbk would have to grow free cash flow by +3.7 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +58.2 % per year. As of Nov 3, 2026.
What discount rate (WACC) does the fair value of ELIT use?
Our models discount PT Data Sinergitama Jaya Tbk at 10.5 %: a base by market capitalisation (nano), damped by beta 0.20, country premium for Indonesia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For PT Data Sinergitama Jaya Tbk that is +3.7 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has PT Data Sinergitama Jaya Tbk (ELIT) delivered so far?
Over the past 5 years revenue at PT Data Sinergitama Jaya Tbk grew +58.2 % a year. The price currently implies free-cash-flow growth of +3.7 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of PT Data Sinergitama Jaya Tbk (ELIT) growing?
The median revenue growth in the sector is +11.5 % a year. That is the yardstick for the growth priced into PT Data Sinergitama Jaya Tbk (+3.7 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PT Data Sinergitama Jaya Tbk (ELIT)?
The free-cash-flow yield on the price is 6.72 %: that much free cash flow PT Data Sinergitama Jaya Tbk produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of PT Data Sinergitama Jaya Tbk (ELIT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Data Sinergitama Jaya Tbk it is 397.95 IDR per share (as of Nov 3, 2026), against a price of 182.00 IDR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is PT Data Sinergitama Jaya Tbk stock overvalued or undervalued in 2026?
As of Nov 3, 2026, ELIT trades below its calculated fair value: price 182.00 IDR, fair value 397.95 IDR, a gap of about +119% (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 ELIT?
No. The price is what the market pays today (182.00 IDR); the fair value is what the company's own numbers justify (397.95 IDR). For PT Data Sinergitama Jaya Tbk the two are 215.95 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Data Sinergitama Jaya Tbk worth?
The market values PT Data Sinergitama Jaya Tbk at about 402B IDR (market capitalisation, as of Nov 3, 2026). Per share that is 182.00 IDR; our models calculate a fair value of 397.95 IDR per share.
What do the bullish and bearish scenarios say about ELIT?
Our models span a range for PT Data Sinergitama Jaya Tbk: cautious scenario 202.51 IDR, base 397.95 IDR, optimistic 569.73 IDR per share (as of Nov 3, 2026, price 182.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Data Sinergitama Jaya Tbk (ELIT)?
Balance-sheet figures for PT Data Sinergitama Jaya Tbk (as of Nov 3, 2026): return on equity 21.2%, debt of 0.00 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is ELIT from its 52-week high?
PT Data Sinergitama Jaya Tbk trades at 182.00 IDR, about 53% below its 52-week high of 388.00 IDR and 26% above the low of 144.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 397.95 IDR is for.
Which stocks are comparable to PT Data Sinergitama Jaya Tbk?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 Data Sinergitama Jaya Tbk stock attractive at the current price?
The data as of Nov 3, 2026: price 182.00 IDR, calculated fair value 397.95 IDR (+119%), Quality Score 60/100, from 26 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 ELIT calculated?
We run PT Data Sinergitama Jaya Tbk through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 397.95 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 Data Sinergitama Jaya Tbk currently trades 54% 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 Data Sinergitama Jaya Tbk (ELIT)?
The closing price on Nov 6, 2026 was 182.00 IDR. Our model-based fair value is 397.95 IDR, about +119% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Data Sinergitama Jaya Tbk right now?
The price is below even our cautious bear case (202.51 IDR). The market is more pessimistic than our downside scenario. The model range is unusually wide (202.51 IDR to 569.73 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (60/100) at a price below fair value, the discount is the argument here, not the business quality.
Key figures of PT Data Sinergitama Jaya Tbk
How large is the market capitalisation of PT Data Sinergitama Jaya Tbk (ELIT)?
The market capitalisation of PT Data Sinergitama Jaya Tbk is 402B IDR (≈ $22.3M). 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 Data Sinergitama Jaya Tbk (ELIT)?
The price-to-sales ratio of PT Data Sinergitama Jaya Tbk is 1.03 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of PT Data Sinergitama Jaya Tbk (ELIT)?
The dividend yield of PT Data Sinergitama Jaya Tbk is 2.5%. 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 Data Sinergitama Jaya Tbk (ELIT)?
The net margin of PT Data Sinergitama Jaya Tbk is 8.6% (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 Data Sinergitama Jaya Tbk (ELIT)?
The return on equity (ROE) of PT Data Sinergitama Jaya Tbk is 21.2% (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 Data Sinergitama Jaya Tbk (ELIT)?
On an EBIT basis the return on assets of PT Data Sinergitama Jaya Tbk is 9.5% (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 Data Sinergitama Jaya Tbk (ELIT)?
The operating margin of PT Data Sinergitama Jaya Tbk is 16.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Data Sinergitama Jaya Tbk (ELIT)?
Revenue at PT Data Sinergitama Jaya Tbk is growing −18.8% versus a year earlier (3y avg +37.4%). 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 Data Sinergitama Jaya Tbk (ELIT)?
Earnings per share at PT Data Sinergitama Jaya Tbk are growing −7.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does PT Data Sinergitama Jaya Tbk (ELIT) hold?
PT Data Sinergitama Jaya Tbk holds more cash than debt, 13.6B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch PT Data Sinergitama Jaya Tbk in the live analysis
One click puts PT Data Sinergitama Jaya 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 3, 2026