EN DE

PT Dewi Shri Farmindo Tbk. (DEWI) Fair Value & Analysis

Consumer Defensive · ID · Market cap 240B IDR

PD PT Dewi Shri Farmindo Tbk. DEWI · JK
Price127.00 IDR
Fair Value58.69 IDR
Upside-53.8%
Quality62/100
Watch PT Dewi Shri Farmindo Tbk. for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 8.7% net margin
Low debt · generates free cash flow
Ranks above peers (8/9)
Narrow moat 40/100
Evidence: High Range 44.02 IDR – 73.36 IDR Share as image

Fair value as of: Jul 13, 2026

From 23 valuation models · updated 28 days ago

Fair value updated Jul 13, 2026, revised from 70.41 IDR to 58.69 IDR (−16.6%) since Jun 24, 2026. Share price +5.8% over the past month.

A solid business, but screening 54% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (73.36 IDR). The favourable scenario is already priced in.
  • Solid but not exceptional quality (62/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (4 years)

370.00 IDR 50.00 IDR Fair Value 58.69 IDR Jul 2022 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 13, 2026.

How to read this chart

49‑month range 50.00 IDR – 370.00 IDR · fair‑value band 44.02 IDR – 73.36 IDR · the 127.00 IDR price screens above the 58.69 IDR fair value. Dashed = 300-day average. As of Jul 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

PT Dewi Shri Farmindo Tbk. (DEWI) currently trades at 127.00 IDR, while our model-based Fair Value estimate is 58.69 IDR, implying the stock looks roughly 53.8% overvalued today. The Quality Score stands at 62/100 (solid quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, PT Dewi Shri Farmindo Tbk. generated revenue of 94.6B IDR at a net margin of 8.7%. Revenue grew 102.3% year over year. It earns a return on equity of 5.2%. Net debt stands at 736M IDR. Fundamentals as of Jul 13, 2026

Our scenario range runs from 44.02 IDR (bear case) to 73.36 IDR (bull case); at 127.00 IDR, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 43% below its 52-week high and 43% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at 102% fair-value upside, at -54%, DEWI screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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
Highest evidence
Growth DCF 78.20 IDR 150.60 IDR 302.02 IDR 80
Rev-Margin DCF 53.06 IDR 101.76 IDR 176.93 IDR 74
ROIC Compounder 35.47 IDR 41.39 IDR 46.65 IDR 72
All 23 models by family
DCF Models
FCF DCF 82.69 IDR 133.39 IDR 296.66 IDR 38
5Y Revenue Exit 53.06 IDR 90.48 IDR 165.38 IDR 39
5Y EBITDA Exit 54.27 IDR 93.00 IDR 165.73 IDR 41
5Y P/E Exit 63.34 IDR 129.85 IDR 217.20 IDR 38
10Y Revenue Exit 59.64 IDR 117.76 IDR 168.13 IDR 36
10Y EBITDA Exit 62.23 IDR 120.25 IDR 226.23 IDR 37
10Y P/E Exit 68.88 IDR 138.97 IDR 262.11 IDR 35
Earnings-Based
Graham-Dodd 23.48 IDR 163.71 IDR 229.75 IDR 54
Lynch FV 54.33 IDR 77.61 IDR 100.89 IDR 50
PEG = 1.0 54.33 IDR 77.61 IDR 100.89 IDR 46
EPV 35.47 IDR 41.39 IDR 46.65 IDR 59
Multiples
P/E Multiple 54.37 IDR 72.50 IDR 90.62 IDR 63
P/S Multiple 44.02 IDR 58.69 IDR 73.36 IDR 58
P/B Multiple 44.02 IDR 58.69 IDR 73.36 IDR 55
EV/EBIT 54.99 IDR 72.68 IDR 90.38 IDR 53
EV/EBITDA 44.11 IDR 58.18 IDR 72.25 IDR 54
EV/Revenue 39.79 IDR 56.03 IDR 72.27 IDR 43
Asset-Based
NCAV (Graham) 40.75 IDR 54.61 IDR 81.50 IDR 50
Growth DCF
Growth DCF 78.20 IDR 150.60 IDR 302.02 IDR 80
Rev-Margin DCF 53.06 IDR 101.76 IDR 176.93 IDR 74
Economic Profit
Residual Income 62.12 IDR 62.21 IDR 57.99 IDR 61
ROIC Compounder 35.47 IDR 41.39 IDR 46.65 IDR 72
Growth Earnings
Growth-Adj P/E 71.80 IDR 102.57 IDR 133.34 IDR 68

Widest divergence: DCF Models (120.25 IDR) versus Economic Profit (41.39 IDR). Highest evidence: Growth DCF (80).

Notify me when DEWI reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 94.6B IDR
Revenue growth (YoY) +102%
Net margin 8.7%
Return on equity 5.2%
Free cash flow 9.1B IDR FY2025
Operating margin 13.7%
More key figures
EPS growth (YoY) +126%
Net debt 736M IDR FY2025

Figures from reported company fundamentals · as of Jul 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 62/100

Of which business quality 63 · Market factors (momentum, volatility) 46

Profitability 29
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

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.

Full company description

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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

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.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
82.2B IDR
Latest YoY
+5.1%
Avg. growth/yr (3Y) 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.
−15.7%
Avg. growth/yr (5Y) 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.
+29.1%
Avg. growth/yr (6Y) 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.
+62.0%
Revenue +0.0%/yr
FY21 82.1B IDR
FY22 137B IDR
FY23 105B IDR
FY24 78.2B IDR
FY25 82.2B IDR
Net income +1.9%/yr
FY21 6.4B IDR
FY22 7.6B IDR
FY23 6.1B IDR
FY24 4.9B IDR
FY25 6.9B IDR

DEWI screens 54% overvalued. Compare with Muyuan Foods Group →

Share or link this analysis
For bloggers & editors: embed code + live data

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

Peer Group

Farm Products · 288 stocks

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.

Quality Score 62 · Top 25%
Fair Value upside −54% · Bottom 25%
Return on equity (TTM) 5% · Above median
Return on assets 4% · Above median
Net margin (TTM) 9% · Above median
Operating margin (TTM) 14% · Top 25%
Revenue growth 102% · Top 25%
Debt / equity 0.07× · Lower than median

Valuation Multiples vs Farm Products median · lower = cheaper

P/FCF 0.0× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 25
FUTURE 100 · sector 20
PAST 21 · sector 17
HEALTH 97 · sector 94
DIVIDEND 0 · sector 38

VALUE 0: the price sits above our fair-value range.

Insider activity: 30/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Farm Products stocks, each showing price versus our Fair Value estimate (as of Jul 13, 2026).

Stock Price Fair Value vs Fair Value
Muyuan Foods Group 002714 ¥40.90 ¥48.19 +18%
Wens Foodstuff Group 300498 ¥14.51 ¥12.08 -17%
Mowi ASA MOWI kr 188.40 kr 262.59 +39%
PT Charoen Pokphand Indonesia Tbk, CPIN 3,120 IDR 7,076 IDR +127%
Charoen Pokphand Foods Public Company CPF 22.00 THB 55.71 THB +153%
PT Triputra Agro Persada Tbk TAPG 1,540 IDR 3,105 IDR +102%
PT FAP Agri Tbk FAPA 7,300 IDR 7,463 IDR +2%
PT Japfa Comfeed Indonesia Tbk JPFA 2,070 IDR 7,231 IDR +249%
Thaifoods Group TFGR 10.60 THB 23.53 THB +122%
PT Jhonlin Agro Raya Tbk JARR 1,845 IDR 610.80 IDR -67%

Compare PT Dewi Shri Farmindo Tbk. with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is PT Dewi Shri Farmindo Tbk. (DEWI) overvalued or undervalued?
As of Jul 13, 2026, our model estimates a fair value of 58.69 IDR versus a price of 127.00 IDR, about −54% (overvalued).
What is the fair value of DEWI?
Our model-based fair value for PT Dewi Shri Farmindo Tbk. is 58.69 IDR (as of Jul 13, 2026), built from audited fundamentals. The current price is 127.00 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 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 Jul 13, 2026).
What is the net profit margin of DEWI?
The net profit margin of PT Dewi Shri Farmindo Tbk. is about 8.7%, meaning it keeps roughly 8.7% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track PT Dewi Shri Farmindo Tbk. and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.