PT Dewi Shri Farmindo Tbk (DEWI) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of PT Dewi Shri Farmindo Tbk IDR 198, price IDR 222, upside -10.6%, quality 62 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch PT Dewi Shri Farmindo Tbk for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
PT Dewi Shri Farmindo Tbk. engages in the of broiler chicken farming and slaughtering business in Indonesia. The company operates through Commercial Broiler Chicken and Carcass segments. It offers a range of poultry products, such as thigh, breast, wing, leg, feet, skin, and heart and gizzard, as well as frozen and ready-to-cook chicken products.
Show more
PT Dewi Shri Farmindo Tbk. engages in the of broiler chicken farming and slaughtering business in Indonesia. The company operates through Commercial Broiler Chicken and Carcass segments. It offers a range of poultry products, such as thigh, breast, wing, leg, feet, skin, and heart and gizzard, as well as frozen and ready-to-cook chicken products. The company is also involved in raising, harvesting, processing, freezing, storage, and delivering of broilers; and livestock retail trade. PT Dewi Shri Farmindo Tbk. was founded in 2019 and is headquartered in Cianjur, Indonesia.
Stock analysis
PT Dewi Shri Farmindo Tbk (DEWI) currently trades at 222.00 IDR, while our model-based Fair Value estimate is 198.48 IDR, implying the stock looks roughly 11.8% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 119.47 IDR per share, and 0 of the 23 models we run sit above the 222.00 IDR price.
Bear case: the Economic Profit group reads lowest at 37.23 IDR, and 23 of the 23 models stay below the price. Evidence for this calculation is low.
Scenario range: 111.02 IDR (bear) to 266.68 IDR (bull), the price of 222.00 IDR sits inside 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 62/100 (solid quality), in the Consumer Defensive sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
PT Dewi Shri Farmindo Tbk reported revenue of 82.2B IDR in FY2025 versus 82.1B IDR in FY2021, a compound +0.0%/yr. Reported net income was 6.9B IDR in FY2025, compounding +1.9%/yr from FY2021.
Key figures
Market cap 444B IDR (≈ $24.8M) · P/S ratio 2.54 · Net margin 8.4% · Return on equity 5.2% · Return on assets (EBIT) 5.6% · Operating margin 13.7% · Revenue (TTM) 94.6B IDR · Revenue growth (YoY) +102%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 2% below its 52-week high and 106% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Defensive peers we cover trades at 10% fair-value upside, at −11%, DEWI screens richer than that median.
Fair Value models
Bear 111.02 IDRFair Value 198.48 IDRBull 266.68 IDR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model.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.Evidence ⓘEvidence = 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.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+5.1%
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.
−15.7%
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.
+29.1%
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.
+62.0%
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR ⓘ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. 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.
+7.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+7.6%
Dividend (yield on the price)0.0%
Profit margin 2019 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.6% → 10%
Growth Forecast
A lot of optimism in the price
The price assumes more 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).
+32.4%
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 +29.0% a year for the price.
Compare PT Dewi Shri Farmindo 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.Farm Products · 296 stocks
Beats the industry median on 8/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score62 · Above median
Fair Value upside−12% · Below median
Profitability
Return on equity (TTM)5% · Above median
Return on assets4% · Above median
Net margin (TTM)9% · Above median
Operating margin (TTM)14% · Top 25%
Growth and dividend
Revenue growth102% · Top 25%
Balance sheet
Debt / equity0.07× · Below median
Valuation Multiplesvs Farm Products 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.
Cite: Fair Value Calculator (2026). "PT Dewi Shri Farmindo Tbk Fair Value". https://www.fairvalue-calculator.com/stock/DEWI
Frequently asked questions
Is PT Dewi Shri Farmindo Tbk (DEWI) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 198.48 IDR versus a price of 222.00 IDR, about −11% upside (overvalued).
What is the fair value of DEWI?
Our model-based fair value for PT Dewi Shri Farmindo Tbk is 198.48 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 222.00 IDR.
What is the quality score of DEWI?
PT Dewi Shri Farmindo Tbk has a Quality Score of 62/100. 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 Dewi Shri Farmindo Tbk (DEWI)?
Our model-based price target is the fair value of 198.48 IDR (as of Sep 24, 2026) from 23 valuation models. Cautious scenario 111.02 IDR, optimistic scenario 266.68 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Dewi Shri Farmindo Tbk stock forecast for 2026?
Our models put fair value at 198.48 IDR, about −11% upside versus a price of 222.00 IDR (overvalued). Cautious scenario 111.02 IDR, optimistic scenario 266.68 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Dewi Shri Farmindo Tbk (DEWI)?
PT Dewi Shri Farmindo Tbk reported trailing-twelve-month revenue of about 94.6B IDR (latest available figure, as of Sep 24, 2026).
What growth is priced into PT Dewi Shri Farmindo Tbk (DEWI)?
For today's price to be fair in a discounted-cash-flow model, PT Dewi Shri Farmindo Tbk would have to grow free cash flow by +32.4 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +29.1 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of DEWI use?
Our models discount PT Dewi Shri Farmindo Tbk at 12.0 %: a base by market capitalisation (nano), 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 Dewi Shri Farmindo Tbk that is +32.4 % per year a year over ten years, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has PT Dewi Shri Farmindo Tbk (DEWI) delivered so far?
Over the past 5 years revenue at PT Dewi Shri Farmindo Tbk grew +29.1 % a year. The price currently implies +32.4 % per year free-cash-flow growth a 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 Dewi Shri Farmindo Tbk (DEWI) growing?
The median revenue growth in the sector is +2.9 % a year. That is the yardstick for the growth priced into PT Dewi Shri Farmindo Tbk (+32.4 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PT Dewi Shri Farmindo Tbk (DEWI)?
The free-cash-flow yield on the price is 2.06 %: that much free cash flow PT Dewi Shri Farmindo Tbk produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), 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 Dewi Shri Farmindo Tbk (DEWI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Dewi Shri Farmindo Tbk it is 198.48 IDR per share (as of Sep 24, 2026), against a price of 222.00 IDR. It is the blended result of 23 valuation models (cash flow, earnings, asset, dividend).
Is PT Dewi Shri Farmindo Tbk stock overvalued or undervalued in 2026?
As of Sep 24, 2026, DEWI trades above its calculated fair value: price 222.00 IDR, fair value 198.48 IDR, a gap of about −11% (overvalued). 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 DEWI?
No. The price is what the market pays today (222.00 IDR); the fair value is what the company's own numbers justify (198.48 IDR). For PT Dewi Shri Farmindo Tbk the two are 23.52 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Dewi Shri Farmindo Tbk worth?
The market values PT Dewi Shri Farmindo Tbk at about 444B IDR (market capitalisation, as of Sep 24, 2026). Per share that is 222.00 IDR; our models calculate a fair value of 198.48 IDR per share.
What do the bullish and bearish scenarios say about DEWI?
Our models span a range for PT Dewi Shri Farmindo Tbk: cautious scenario 111.02 IDR, base 198.48 IDR, optimistic 266.68 IDR per share (as of Sep 24, 2026, price 222.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Dewi Shri Farmindo Tbk (DEWI)?
Balance-sheet figures for PT Dewi Shri Farmindo Tbk (as of Sep 24, 2026): return on equity 5.2%, debt of 0.07 per unit of equity. They feed the Quality Score of 62/100, which measures business quality independently of the share price.
How far is DEWI from its 52-week high?
PT Dewi Shri Farmindo Tbk trades at 222.00 IDR, about 2% below its 52-week high of 226.00 IDR and 106% above the low of 108.00 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 198.48 IDR is for.
Which stocks are comparable to PT Dewi Shri Farmindo Tbk?
From the same area (Consumer Defensive) we also value Archer-Daniels-Midland Company, Muyuan Foods Group, Bunge Global SA, Tyson Foods, Inc, 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 Dewi Shri Farmindo Tbk stock attractive at the current price?
The data as of Sep 24, 2026: price 222.00 IDR, calculated fair value 198.48 IDR (−11%), Quality Score 62/100, from 23 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 DEWI calculated?
We run PT Dewi Shri Farmindo Tbk through 23 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 198.48 IDR, 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 13.0 % above its aggregate fair value. PT Dewi Shri Farmindo Tbk itself currently trades above fair value. 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 Dewi Shri Farmindo Tbk (DEWI)?
The closing price on Sep 24, 2026 was 222.00 IDR. Our model-based fair value is 198.48 IDR, about −11% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Dewi Shri Farmindo Tbk right now?
A fairly wide model range (111.02 IDR to 266.68 IDR) leaves room in how you read the outcome. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of PT Dewi Shri Farmindo Tbk
How large is the market capitalisation of PT Dewi Shri Farmindo Tbk (DEWI)?
The market capitalisation of PT Dewi Shri Farmindo Tbk is 444B IDR (≈ $24.8M). 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 Dewi Shri Farmindo Tbk (DEWI)?
The price-to-sales ratio of PT Dewi Shri Farmindo Tbk is 2.54 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of PT Dewi Shri Farmindo Tbk (DEWI)?
The net margin of PT Dewi Shri Farmindo Tbk is 8.4% (fiscal year 2025). 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 Dewi Shri Farmindo Tbk (DEWI)?
The return on equity (ROE) of PT Dewi Shri Farmindo Tbk is 5.2% (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 Dewi Shri Farmindo Tbk (DEWI)?
On an EBIT basis the return on assets of PT Dewi Shri Farmindo Tbk is 5.6% (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 Dewi Shri Farmindo Tbk (DEWI)?
The operating margin of PT Dewi Shri Farmindo Tbk is 13.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Dewi Shri Farmindo Tbk (DEWI)?
Revenue at PT Dewi Shri Farmindo Tbk is growing +102% versus a year earlier (3y avg −15.7%). 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 Dewi Shri Farmindo Tbk (DEWI)?
Earnings per share at PT Dewi Shri Farmindo Tbk are growing +126% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PT Dewi Shri Farmindo Tbk (DEWI) carry?
The net debt of PT Dewi Shri Farmindo Tbk is 736M IDR (fiscal year 2025, ≈ 0.1 yrs of FCF). 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 Dewi Shri Farmindo Tbk in the live analysis
One click puts PT Dewi Shri Farmindo Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
