Kedawung Setia Industrial Tbk vs Smurfit WestRock: Fair Value & Quality
Both stocks run through our valuation models. Here is how Kedawung Setia Industrial Tbk (KDSI) and Smurfit WestRock (SW) compare, as of Sep 25, 2026.
Head-to-head numbers
Green is the better side of a row, red the weaker one (for valuation multiples: lower = cheaper). Grey rows are for reference only and are not scored.
betterweakerfor reference, not scored
Kedawung Setia Industrial Tbk leads: 8 to 7 metric wins.
n/a = not meaningfully computable, for example with negative equity.
Quality in detail
The quality score, broken down into the same factor families as on the stock page, 0 to 100 per family.
What the models say
How far the median fair value (base case) per model family sits from the current price, in percent. The amount in the currency of the trading venue is shown underneath.
▲above the price, more than 15% above ●close to the price, 85% to 115% of the price ▼below the price, more than 15% below
| Model family | Kedawung Setia Industrial TbkPrice IDR 466 | Smurfit WestRockPrice $46.00 |
|---|---|---|
| DCF Models | ▲+51%above the priceIDR 703 | ●-1%close to the price$45.41 |
| Earnings-Based | ▼-28%below the priceIDR 336 | ▼-67%below the price$15.40 |
| Dividend Discount | ▲+22%above the priceIDR 567 | ▼-34%below the price$30.19 |
| Multiples | ●-3%close to the priceIDR 454 | ▼-41%below the price$27.09 |
| Asset-Based | ▼-30%below the priceIDR 328 | ▼-40%below the price$27.50 |
| Growth DCF | ▲+72%above the priceIDR 801 | ●+3%close to the price$47.45 |
| Economic Profit | ▼-25%below the priceIDR 351 | ▼-48%below the price$23.97 |
| Growth Earnings | ▼-38%below the priceIDR 290 | ▼-56%below the price$20.02 |
| Minimum | ▼-38%below the priceIDR 290 | ▼-67%below the price$15.40 |
| Maximum | ▲+72%above the priceIDR 801 | ●+3%close to the price$47.45 |
| Median | ●-14%close to the priceIDR 402 | ▼-41%below the price$27.30 |
| Geometric mean | ●-4%close to the priceIDR 448 | ▼-40%below the price$27.81 |
Minimum, maximum, median and geometric mean refer to the family values in this table. Geometric because deviations are ratios: half the price and twice the price average to 100%, not 125%.
Kedawung Setia Industrial Tbk: 11 of 25 models see the stock below the current price.
Smurfit WestRock: 20 of 26 models see the stock below the current price.
Scenario ranges
From our cautious bear scenario to the optimistic bull scenario. The white tick is the current price (value above it), the green tick the fair value (value below it): if the price sits left of the fair value, there is room to rise.
Compare two other stocks
Tap a field and type again, ticker or company name.
Ranked within their sector
Where each stock sits within its sector peer group. Band = middle 50% of peers, tick = median, dot = this stock.
Kedawung Setia Industrial Tbk · Materials
Smurfit WestRock · Materials
Bottom line
As of Sep 25, 2026, Fair Value Calculator sees Smurfit WestRock as the less overvalued of the two: Kedawung Setia Industrial Tbk trades at IDR 466 versus a fair value of IDR 339 (-27%), while Smurfit WestRock trades at $46.00 versus $37.46 (-19%).
Kedawung Setia Industrial Tbk has the higher quality score (49/100).
Open Smurfit WestRock live analysis →More comparisons
Popular match-ups from the same sectors, all with fair value and quality score.
Related to Kedawung Setia Industrial Tbk
Microsoft vs NvidiaApple vs MicrosoftNvidia vs Taiwan Semiconductor ManufacturingApple vs Taiwan Semiconductor ManufacturingSee the undervalued quality stocks every month
Just your email for the monthly Top-25 report of the most undervalued quality stocks, with fair value, quality and price target. Plus 14 days of Pro to try, no card.
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click. Not financial advice.
A model-based valuation snapshot from 26 models. Values change with price and fundamentals; the date shown above applies.