PT Global Sukses Digital Tbk (DOSS) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of PT Global Sukses Digital Tbk IDR 392, price IDR 171, upside +129.1%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch PT Global Sukses Digital 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
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, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
26‑month range 99.28 IDR – 313.11 IDR · fair‑value band 245.45 IDR – 482.27 IDR · the 171.00 IDR price screens below the 391.68 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow PT Global Sukses Digital Tbk in your weekly email
Every Wednesday you see whether PT Global Sukses Digital 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 Global Sukses Digital Tbk engages in the retail trade of photographic equipment and accessories in Indonesia. PT Global Sukses Digital Tbk was founded in 2013 and is headquartered in Jakarta Selatan, Indonesia. PT Global Sukses Digital Tbk operates as a subsidiary of PT Sukses Investama Indonesia.
Stock analysis
PT Global Sukses Digital Tbk (DOSS) currently trades at 171.00 IDR, while our model-based Fair Value estimate is 391.68 IDR, implying the stock looks roughly 56.3% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 731.58 IDR per share, and 23 of the 26 models we run sit above the 171.00 IDR price.
Bear case: the Dividend Discount group reads lowest at 56.71 IDR, and 3 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 245.45 IDR (bear) to 482.27 IDR (bull), the price of 171.00 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 58/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
PT Global Sukses Digital Tbk reported revenue of 858B IDR in FY2025 versus 373B IDR in FY2021, a compound +23.1%/yr. Reported net income was 35.0B IDR in FY2025, compounding +22.6%/yr from FY2021.
Key figures
Market cap 295B IDR (≈ $16.5M) · P/S ratio 0.29 · Dividend yield 2.1% · Net margin 4.1% · Return on equity 24.2% · Return on assets (EBIT) 15.7% · Operating margin 6.5% · Revenue (TTM) 1.1T IDR.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 42 out of 100 (low confidence).
What moves the price
The share trades about 36% below its 52-week high and 44% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 5% fair-value upside, at 129%, DOSS screens cheaper than that median.
Fair Value models
Bear 245.45 IDRFair Value 391.68 IDRBull 482.27 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. 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.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.90/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+36.1%
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.
+25.8%
’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.
−44.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−46.8%
Dividend (yield on the price)2.1%
Profit margin 2021 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.5% → 5%
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).
+2.3%
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 −0.3% a year for the price.
Compare PT Global Sukses Digital 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.Specialty Retail · 224 stocks
Beats the industry median on 8/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+129.1% · Top 25%
Profitability
Return on equity (TTM)24.2% · Top 25%
Return on assets12.3% · Top 25%
Net margin (TTM)4.6% · Above median
Operating margin (TTM)6.5% · Above median
Growth and dividend
Revenue growth53.8% · Top 25%
Dividend yield (TTM)2.1% · Below median
Valuation Multiplesvs Specialty Retail 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 Global Sukses Digital Tbk Fair Value". https://www.fairvalue-calculator.com/stock/DOSS
Frequently asked questions
Is PT Global Sukses Digital Tbk (DOSS) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of 391.68 IDR versus a price of 171.00 IDR, about +129% upside (undervalued).
What is the fair value of DOSS?
Our model-based fair value for PT Global Sukses Digital Tbk is 391.68 IDR (as of Sep 27, 2026), built from audited fundamentals. The current price: 171.00 IDR.
What is the quality score of DOSS?
PT Global Sukses Digital Tbk has a Quality Score of 58/100. 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 Global Sukses Digital Tbk (DOSS)?
Our model-based price target is the fair value of 391.68 IDR (as of Sep 27, 2026) from 26 valuation models. Cautious scenario 245.45 IDR, optimistic scenario 482.27 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Global Sukses Digital Tbk stock forecast for 2026?
Our models put fair value at 391.68 IDR, about +129% upside versus a price of 171.00 IDR (undervalued). Cautious scenario 245.45 IDR, optimistic scenario 482.27 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Global Sukses Digital Tbk (DOSS)?
PT Global Sukses Digital Tbk reported trailing-twelve-month revenue of about 1.1T IDR (latest available figure, as of Sep 27, 2026).
Does PT Global Sukses Digital Tbk pay a dividend?
PT Global Sukses Digital Tbk currently shows a dividend yield of about 2.12% relative to its recent price (as of Sep 27, 2026).
What growth is priced into PT Global Sukses Digital Tbk (DOSS)?
For today's price to be fair in a discounted-cash-flow model, PT Global Sukses Digital Tbk would have to grow free cash flow by +2.3 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +23.1 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of DOSS use?
Our models discount PT Global Sukses Digital 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 Global Sukses Digital Tbk that is +2.3 % 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 Global Sukses Digital Tbk (DOSS) delivered so far?
Over the past 4 years revenue at PT Global Sukses Digital Tbk grew +23.1 % a year. The price currently implies +2.3 % 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 Global Sukses Digital Tbk (DOSS) growing?
The median revenue growth in the sector is +6.4 % a year. That is the yardstick for the growth priced into PT Global Sukses Digital Tbk (+2.3 % 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 Global Sukses Digital Tbk (DOSS)?
The free-cash-flow yield on the price is 7.48 %: that much free cash flow PT Global Sukses Digital 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 Global Sukses Digital Tbk (DOSS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Global Sukses Digital Tbk it is 391.68 IDR per share (as of Sep 27, 2026), against a price of 171.00 IDR. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is PT Global Sukses Digital Tbk stock overvalued or undervalued in 2026?
As of Sep 27, 2026, DOSS trades below its calculated fair value: price 171.00 IDR, fair value 391.68 IDR, a gap of about +129% (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 DOSS?
No. The price is what the market pays today (171.00 IDR); the fair value is what the company's own numbers justify (391.68 IDR). For PT Global Sukses Digital Tbk the two are 220.68 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Global Sukses Digital Tbk worth?
The market values PT Global Sukses Digital Tbk at about 295B IDR (market capitalisation, as of Sep 27, 2026). Per share that is 171.00 IDR; our models calculate a fair value of 391.68 IDR per share.
What do the bullish and bearish scenarios say about DOSS?
Our models span a range for PT Global Sukses Digital Tbk: cautious scenario 245.45 IDR, base 391.68 IDR, optimistic 482.27 IDR per share (as of Sep 27, 2026, price 171.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Global Sukses Digital Tbk (DOSS)?
Balance-sheet figures for PT Global Sukses Digital Tbk (as of Sep 27, 2026): return on equity 24.2%. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is DOSS from its 52-week high?
PT Global Sukses Digital Tbk trades at 171.00 IDR, about 36% below its 52-week high of 268.09 IDR and 44% above the low of 118.39 IDR (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of 391.68 IDR is for.
Which stocks are comparable to PT Global Sukses Digital Tbk?
From the same area (Consumer Cyclical) we also value Alimentation Couche-Tard Inc, Williams-Sonoma, Inc, Ulta Beauty, Inc, Casey's General Stores, 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 Global Sukses Digital Tbk stock attractive at the current price?
The data as of Sep 27, 2026: price 171.00 IDR, calculated fair value 391.68 IDR (+129%), Quality Score 58/100, 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 DOSS calculated?
We run PT Global Sukses Digital Tbk through 26 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 391.68 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 16.1 % above its aggregate fair value. PT Global Sukses Digital Tbk currently trades 129 % 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 Global Sukses Digital Tbk (DOSS)?
The closing price on Sep 25, 2026 was 171.00 IDR. Our model-based fair value is 391.68 IDR, about +129% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Global Sukses Digital Tbk right now?
The price is below even our cautious bear case (245.45 IDR). The market is more pessimistic than our downside scenario. 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 (58/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (245.45 IDR to 482.27 IDR) leaves room in how you read the outcome.
Key figures of PT Global Sukses Digital Tbk
How large is the market capitalisation of PT Global Sukses Digital Tbk (DOSS)?
The market capitalisation of PT Global Sukses Digital Tbk is 295B IDR (≈ $16.5M). 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 Global Sukses Digital Tbk (DOSS)?
The price-to-sales ratio of PT Global Sukses Digital Tbk is 0.29 (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 Global Sukses Digital Tbk (DOSS)?
The dividend yield of PT Global Sukses Digital Tbk is 2.1%. 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 Global Sukses Digital Tbk (DOSS)?
The net margin of PT Global Sukses Digital Tbk is 4.1% (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 Global Sukses Digital Tbk (DOSS)?
The return on equity (ROE) of PT Global Sukses Digital Tbk is 24.2% (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 Global Sukses Digital Tbk (DOSS)?
On an EBIT basis the return on assets of PT Global Sukses Digital Tbk is 15.7% (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 Global Sukses Digital Tbk (DOSS)?
The operating margin of PT Global Sukses Digital Tbk is 6.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Global Sukses Digital Tbk (DOSS)?
Revenue at PT Global Sukses Digital Tbk is growing +53.8% versus a year earlier (3y avg +25.8%). 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 Global Sukses Digital Tbk (DOSS)?
Earnings per share at PT Global Sukses Digital Tbk are growing +129% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does PT Global Sukses Digital Tbk (DOSS) hold?
PT Global Sukses Digital Tbk holds more cash than debt, 50.6B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch PT Global Sukses Digital Tbk in the live analysis
One click puts PT Global Sukses Digital 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.
