EN DE

PT Global Sukses Digital Tbk (DOSS) Fair Value & Analysis

Consumer Cyclical · ID · Market cap 231B IDR

PG PT Global Sukses Digital Tbk DOSS · JK
Price166.00 IDR
Fair Value391.68 IDR
Upside+136.0%
Quality57/100
Watch PT Global Sukses Digital Tbk for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 4.2% net margin
Low debt · generates free cash flow
Ranks above peers (9/10)
Moderate moat 49/100
Evidence: High Range 253.88 IDR – 482.27 IDR Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated today

Fair value updated Aug 13, 2026, revised from 405.27 IDR to 391.68 IDR (−3.4%) since Jul 17, 2026. Share price +23.0% over the past month.

A solid business, screening 136% undervalued on our models.

What matters now

  • The price is below even our cautious bear case (253.88 IDR). The market is more pessimistic than our downside scenario.
  • Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality.
  • A fairly wide model range (253.88 IDR to 482.27 IDR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

313.11 IDR 99.28 IDR Fair Value 391.68 IDR Aug 2024 Aug 2026

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

How to read this chart

24‑month range 99.28 IDR – 313.11 IDR · fair‑value band 253.88 IDR – 482.27 IDR · the 166.00 IDR price screens below the 391.68 IDR fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

PT Global Sukses Digital Tbk (DOSS) currently trades at 166.00 IDR, while our model-based Fair Value estimate is 391.68 IDR, implying the stock looks roughly 136.0% undervalued today. The Quality Score stands at 57/100 (solid quality), in the Consumer Cyclical 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 Global Sukses Digital Tbk generated revenue of 951B IDR at a net margin of 4.2%. Revenue grew 48.1% year over year. It earns a return on equity of 20.7%. The balance sheet holds a net cash position of 50.6B IDR. Fundamentals as of Aug 13, 2026

Our scenario range runs from 253.88 IDR (bear case) to 482.27 IDR (bull case); at 166.00 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 44% 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 Cyclical peers we cover trades at -20% fair-value upside, at 136%, DOSS 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
Growth DCF 247.21 IDR 448.41 IDR 872.50 IDR 80
Residual Income 141.13 IDR 191.67 IDR 836.68 IDR 76
Rev-Margin DCF 288.13 IDR 540.87 IDR 1,035 IDR 74
All 26 models by family
DCF Models
FCF DCF 260.34 IDR 400.20 IDR 857.51 IDR 38
Owner Earnings 412.26 IDR 923.03 IDR 2,043 IDR 31
5Y Revenue Exit 276.97 IDR 477.16 IDR 897.95 IDR 39
5Y EBITDA Exit 301.63 IDR 527.06 IDR 969.85 IDR 41
5Y P/E Exit 349.98 IDR 777.71 IDR 1,367 IDR 38
10Y Revenue Exit 267.33 IDR 599.95 IDR 827.41 IDR 36
10Y EBITDA Exit 296.38 IDR 654.32 IDR 1,289 IDR 37
10Y P/E Exit 332.47 IDR 760.90 IDR 1,480 IDR 35
Earnings-Based
Graham-Dodd 137.79 IDR 960.94 IDR 1,349 IDR 54
Lynch FV 405.11 IDR 578.73 IDR 752.35 IDR 50
PEG = 1.0 405.11 IDR 578.73 IDR 752.35 IDR 46
EPV 231.13 IDR 266.27 IDR 297.51 IDR 59
Dividend Discount
Gordon GGM 36.07 IDR 78.75 IDR 132.50 IDR 70
DDM Multi-Stage 36.07 IDR 64.51 IDR 82.07 IDR 61
Multiples
P/E Multiple 334.35 IDR 445.80 IDR 557.25 IDR 63
P/S Multiple 258.36 IDR 344.48 IDR 430.60 IDR 58
P/B Multiple 258.36 IDR 344.48 IDR 430.60 IDR 55
EV/EBIT 364.05 IDR 474.74 IDR 585.43 IDR 53
EV/EBITDA 303.73 IDR 394.32 IDR 484.90 IDR 54
EV/Revenue 255.81 IDR 351.75 IDR 447.68 IDR 43
Asset-Based
NCAV (Graham) 56.90 IDR 76.24 IDR 113.79 IDR 50
Growth DCF
Growth DCF 247.21 IDR 448.41 IDR 872.50 IDR 80
Rev-Margin DCF 288.13 IDR 540.87 IDR 1,035 IDR 74
Economic Profit
Residual Income 141.13 IDR 191.67 IDR 836.68 IDR 76
ROIC Compounder 305.26 IDR 463.98 IDR 607.54 IDR 72
Growth Earnings
Growth-Adj P/E 512.11 IDR 731.58 IDR 951.06 IDR 68

Widest divergence: Growth Earnings (731.58 IDR) versus Dividend Discount (64.51 IDR). Highest evidence: Growth DCF (80).

Notify me when DOSS reaches fair value

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

Key figures & financial health

Revenue (TTM) 951B IDR
Revenue growth (YoY) +48.1%
Net margin 4.2%
Return on equity 20.7%
Free cash flow 22.1B IDR FY2025
Operating margin 4.3%
More key figures
EPS growth (YoY) +90.3%
Net cash 50.6B IDR FY2025

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

Quality Score breakdown

Overall quality 57/100

Of which business quality 59 · Market factors (momentum, volatility) 36

Profitability 60
Margins and returns on capital today
Quality Growth 81
Are margins and returns improving?
Cashflow 35
Earnings quality: real cash, not paper profit
Fin. Strength 94
Balance sheet, leverage, solvency risk
Investment 33
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 53
Price trend over the last 3–12 months (market factor)
52W Momentum 47
Distance to the 52-week high (market factor)
Net Issuance 40
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 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.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

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.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
858B IDR
Latest YoY
+36.1%
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.
+25.8%
Revenue +23.1%/yr
FY21 373B IDR
FY22 431B IDR
FY23 610B IDR
FY24 631B IDR
FY25 858B IDR
Net income +22.6%/yr
FY21 15.4B IDR
FY22 17.9B IDR
FY23 24.2B IDR
FY24 22.7B IDR
FY25 35.0B IDR

Watch DOSS: 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 Global Sukses Digital Tbk Fair Value". https://www.fairvalue-calculator.com/stock/DOSS

Peer Group

Specialty Retail · 223 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 57 · Above median
Fair Value upside +136% · Top 25%
Return on equity (TTM) 21% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 4% · Above median
Operating margin (TTM) 4% · Above median
Revenue growth 48% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Specialty Retail 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 100 · sector 31
FUTURE 100 · sector 23
PAST 83 · sector 27
HEALTH 100 · sector 94
DIVIDEND 0 · sector 51

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 Specialty Retail stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Alimentation Couche-Tard Inc ATD C$93.19 C$75.00 -20%
Casey's General Stores, Inc CASY $839.03 $398.90 -52%
Williams-Sonoma, Inc WSM $245.15 $162.63 -34%
Ulta Beauty, Inc ULTA $531.89 $475.40 -11%
DICK'S Sporting Goods, Inc DKS $202.66 $181.10 -11%
Best Buy Co BBY $83.00 $108.04 +30%
China Tourism Group 601888 ¥54.97 ¥40.40 -27%
Tractor Supply Company TSCO $36.43 $35.52 -2%
Murphy USA Inc MUSA $544.22 $423.35 -22%
Taiwan Mobile Co 3045 109.50 TWD 80.98 TWD -26%

Compare PT Global Sukses Digital Tbk with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

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

Frequently asked questions

Is PT Global Sukses Digital Tbk (DOSS) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 391.68 IDR versus a price of 166.00 IDR, about +136% (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 Aug 13, 2026), built from audited fundamentals. The current price is 166.00 IDR.
What is the quality score of DOSS?
PT Global Sukses Digital Tbk has a Quality Score of 57/100. 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 Global Sukses Digital Tbk (DOSS)?
PT Global Sukses Digital Tbk reported trailing-twelve-month revenue of about 951B IDR (latest available figure, as of Aug 13, 2026).
What is the net profit margin of DOSS?
The net profit margin of PT Global Sukses Digital Tbk is about 4.2%, meaning it keeps roughly 4.2% 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 Global Sukses Digital 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.