EN DE

PT Delta Giri Wacana Tbk (DGWG) Fair Value & Analysis

Basic Materials · ID · Market cap 1.6T IDR

PD PT Delta Giri Wacana Tbk DGWG · JK
Price316.00 IDR
Fair Value562.72 IDR
Upside+78.1%
Quality48/100
Watch PT Delta Giri Wacana Tbk for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 5.5% net margin
Low debt · negative free cash flow
Ranks above peers (9/13)
Moderate moat 52/100
Evidence: High Range 366.39 IDR – 937.05 IDR Share as image

Fair value as of: Jul 15, 2026

From 15 valuation models · updated 27 days ago

Fair value updated Jul 15, 2026, revised from 728.54 IDR to 562.72 IDR (−22.8%) since Jun 25, 2026. Share price +12.1% over the past month.

Below-average quality, screening 78% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (366.39 IDR). The market is more pessimistic than our downside scenario.
  • Solid quality (48/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (366.39 IDR to 937.05 IDR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (19 months)

552.84 IDR 262.60 IDR Fair Value 562.72 IDR Jan 2025 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 15, 2026.

How to read this chart

19‑month range 262.60 IDR – 552.84 IDR · fair‑value band 366.39 IDR – 937.05 IDR · the 316.00 IDR price screens below the 562.72 IDR fair value. Dashed = 300-day average. As of Jul 15, 2026.

Full chart & analysis →

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

Analysis

PT Delta Giri Wacana Tbk (DGWG) currently trades at 316.00 IDR, while our model-based Fair Value estimate is 562.72 IDR, implying the stock looks roughly 78.1% undervalued today. The Quality Score stands at 48/100 (below-average quality), in the Basic Materials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, PT Delta Giri Wacana Tbk generated revenue of 4.1T IDR at a net margin of 5.3%. Revenue grew 56.2% year over year. It earns a return on equity of 23.9%. Net debt stands at 936B IDR. Fundamentals as of Jul 15, 2026

Our scenario range runs from 366.39 IDR (bear case) to 937.05 IDR (bull case); at 316.00 IDR, the current price sits below 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 45% below its 52-week high and 25% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at -13% fair-value upside, at 78%, DGWG screens cheaper 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
Residual Income 251.41 IDR 320.63 IDR 1,213 IDR 76
ROIC Compounder 721.74 IDR 1,090 IDR 1,624 IDR 72
Gordon GGM 171.93 IDR 375.35 IDR 631.53 IDR 70
All 15 models by family
Earnings-Based
Graham-Dodd 252.99 IDR 1,764 IDR 2,476 IDR 54
Lynch FV 714.10 IDR 1,020 IDR 1,326 IDR 50
PEG = 1.0 714.10 IDR 1,020 IDR 1,326 IDR 46
EPV 549.12 IDR 644.32 IDR 728.93 IDR 59
Dividend Discount
Gordon GGM 171.93 IDR 375.35 IDR 631.53 IDR 70
DDM Multi-Stage 171.93 IDR 307.47 IDR 391.17 IDR 61
Multiples
P/E Multiple 558.06 IDR 744.09 IDR 930.11 IDR 63
P/S Multiple 474.36 IDR 632.47 IDR 790.59 IDR 58
P/B Multiple 407.34 IDR 543.12 IDR 678.90 IDR 55
EV/EBIT 931.50 IDR 1,239 IDR 1,546 IDR 53
EV/Revenue 631.06 IDR 897.36 IDR 1,164 IDR 43
Asset-Based
NCAV (Graham) 90.52 IDR 121.30 IDR 181.04 IDR 50
Economic Profit
Residual Income 251.41 IDR 320.63 IDR 1,213 IDR 76
ROIC Compounder 721.74 IDR 1,090 IDR 1,624 IDR 72
Growth Earnings
Growth-Adj P/E 879.60 IDR 1,257 IDR 1,634 IDR 68

Widest divergence: Growth Earnings (1,257 IDR) versus Asset-Based (121.30 IDR). Highest evidence: Residual Income (76).

Notify me when DGWG reaches fair value

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

Key figures & financial health

Revenue (TTM) 4.4T IDR
Revenue growth (YoY) +37.4%
Net margin 5.5%
Return on equity 23.2%
Free cash flow −124B IDR FY2025
P/E ratio 6.6
More key figures
Operating margin 8.9%
EPS (TTM) 41.99 IDR
EPS growth (YoY) +100%
Net debt 936B IDR FY2025

Figures from reported company fundamentals · as of Jul 15, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 46 · Market factors (momentum, volatility) 23

Profitability 55
Margins and returns on capital today
Quality Growth 44
Are margins and returns improving?
Cashflow 10
Earnings quality: real cash, not paper profit
Fin. Strength 46
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 31
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 18
Distance to the 52-week high (market factor)
Net Issuance 100
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 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. It also distributes seeds, mulch, and sprayers; and engages in the wholesale and trading of agrochemicals.

Full company description

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. 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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

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.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
4.1T IDR
Latest YoY
+23.0%
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.
+35.0%
Revenue +31.6%/yr
FY21 1.4T IDR
FY22 1.7T IDR
FY23 3.0T IDR
FY24 3.4T IDR
FY25 4.1T IDR
Net income +28.2%/yr
FY21 81.0B IDR
FY22 142B IDR
FY23 15.2B IDR
FY24 179B IDR
FY25 219B IDR

Watch DGWG: get an alert when its fair value changes →

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 Delta Giri Wacana Tbk Fair Value". https://www.fairvalue-calculator.com/stock/DGWG

Peer Group

Agricultural Inputs · 179 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 48 · Below median
Fair Value upside +78% · Top 25%
Return on equity (TTM) 23% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 5% · Above median
Operating margin (TTM) 9% · Above median
Revenue growth 37% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.07× · Higher than median

Valuation Multiples vs Agricultural Inputs median · lower = cheaper

P/E (TTM) 6.6× · Cheaper than 75% of peers
P/B 1.54× · Pricier than median
P/S (TTM) 0.37× · Cheaper than 75% of peers
EV/EBITDA 3.4× · 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 100 · sector 21
FUTURE 100 · sector 37
PAST 93 · sector 24
HEALTH 97 · sector 97
DIVIDEND 0 · sector 33

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 Agricultural Inputs stocks, each showing price versus our Fair Value estimate (as of Jul 15, 2026).

Stock Price Fair Value vs Fair Value
Corteva, Inc CTVA $86.07 $27.81 -68%
Nutrien Ltd NTR C$94.23 C$81.69 -13%
Qinghai Salt Lake Industry Co 000792 ¥24.93 ¥21.26 -15%
CF Industries Holdings CF $119.19 $161.00 +35%
SABIC Agri-Nutrients Company 2020 122.90 SAR 127.31 SAR +4%
Yara International ASA YAR kr 451.30 kr 67.25 -85%
Yunnan Yuntianhua Co 600096 ¥30.17 ¥42.12 +40%
Asia-potash International Investment (Guangzhou)Co.,Ltd., 000893 ¥42.59 ¥38.01 -11%
Coromandel International Limited COROMANDEL ₹2,034 ₹1,129 -44%
UPL Limited UPL ₹594.75 ₹387.06 -35%

Compare PT Delta Giri Wacana Tbk with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials 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 Delta Giri Wacana Tbk (DGWG) overvalued or undervalued?
As of Jul 15, 2026, our model estimates a fair value of 562.72 IDR versus a price of 316.00 IDR, about +78% (undervalued).
What is the fair value of DGWG?
Our model-based fair value for PT Delta Giri Wacana Tbk is 562.72 IDR (as of Jul 15, 2026), built from audited fundamentals. The current price is 316.00 IDR.
What is the quality score of DGWG?
PT Delta Giri Wacana Tbk has a Quality Score of 48/100. 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 Delta Giri Wacana Tbk (DGWG)?
PT Delta Giri Wacana Tbk reported trailing-twelve-month revenue of about 4.1T IDR (latest available figure, as of Jul 15, 2026).
What is the net profit margin of DGWG?
The net profit margin of PT Delta Giri Wacana Tbk is about 5.3%, meaning it keeps roughly 5.3% 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 Delta Giri Wacana 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.