Duta Pertiwi Nusantara Tbk (DPNS) fair value: what the stock is really worth
We calculate from audited financials what Duta Pertiwi Nusantara Tbk is really worth. The fair value tells you whether the price is too high or too low, the quality score (0 to 100) how solid the business behind it is. 26 models, 37 quality factors, updated daily.
Watch Duta Pertiwi Nusantara 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 free
PT Duta Pertiwi Nusantara Tbk engages in the glue, chemical goods, and mining businesses in Indonesia. The company offers urea formaldehyde, phenol formaldehyde, urea melamine formaldehyde, and particle board glues and hardeners; semi-finished products; and by product, such as Hardener UF, Hardener PF, Hardener UMF, Hardener PB, and additives.
Show more
PT Duta Pertiwi Nusantara Tbk engages in the glue, chemical goods, and mining businesses in Indonesia. The company offers urea formaldehyde, phenol formaldehyde, urea melamine formaldehyde, and particle board glues and hardeners; semi-finished products; and by product, such as Hardener UF, Hardener PF, Hardener UMF, Hardener PB, and additives. It also engages in mining coal. The company was founded in 1982 and is headquartered in Pontianak, Indonesia. PT Duta Pertiwi Nusantara Tbk operates as a subsidiary of PT Dutapermana Makmur.
Stock analysis
Duta Pertiwi Nusantara Tbk (DPNS) currently trades at 310.00 IDR, while our model-based Fair Value estimate is 234.98 IDR, implying the stock looks roughly 31.9% overvalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 687.04 IDR per share, and 2 of the 18 models we run sit above the 310.00 IDR price.
Bear case: the Multiples group reads lowest at 30.56 IDR, and 16 of the 18 models stay below the price. Evidence for this calculation is low.
Scenario range: 203.94 IDR (bear) to 259.58 IDR (bull), the price of 310.00 IDR sits above 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 55/100 (solid quality), in the Basic Materials sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Duta Pertiwi Nusantara Tbk reported revenue of 12.9B IDR in FY2025 versus 147B IDR in FY2021, a compound −45.6%/yr. Reported net income was 595M IDR in FY2025, compounding −60.3%/yr from FY2021.
Key figures
Market cap 103B IDR (≈ $10.3M) · P/E ratio 4.3 · P/S ratio 0.20 · EPS (TTM) 72.12 IDR · Dividend yield 1.6% · Net margin 4.6% · Return on equity 0.2% · Return on assets (EBIT) 2.8%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).
What moves the price
The share trades about 14% below its 52-week high and 55% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Basic Materials peers we cover trades at −47% fair-value upside, at −24%, DPNS screens cheaper than that median.
Fair Value models
Bear 203.94 IDRFair Value 234.98 IDRBull 259.58 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. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (51.37 IDR per share) are deliberately not added.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 is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−83.8%
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.
−60.0%
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.
−33.2%
Revenue growth 25 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.
−6.2%
’14
’15
’16
’17
’18
’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.
−33.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year−35.1%
Dividend (yield on the price)1.6%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−35% vs −26%, slowing
Profit margin 2020 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.−1% → −113%
⚠ Revenue per share shrinking 4.9%/yr over ~10Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Growth Forecast
Little optimism in the price
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).
less than -40 %
Yearly growth needed for the next five years to justify today's price.
Compare Duta Pertiwi Nusantara 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 Chemicals · 706 stocks
Beats the industry median on 5/10 measures
A mixed picture versus its industry peers.
Valuation
Quality Score55 · Above median
Profitability
Return on equity (TTM)0% · Bottom 25%
Return on assets−3% · Bottom 25%
Net margin (TTM)5% · Below median
Operating margin (TTM)−125% · Bottom 25%
Growth and dividend
Revenue growth−83% · Bottom 25%
Dividend yield (TTM)1.6% · Above median
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Specialty Chemicals 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.
Is Duta Pertiwi Nusantara Tbk (DPNS) overvalued or undervalued?
As of Sep 13, 2026, our model estimates a fair value of 234.98 IDR versus the last price from Aug 26, 2026 of 310.00 IDR, about −24% upside (overvalued).
What is the fair value of DPNS?
Our model-based fair value for Duta Pertiwi Nusantara Tbk is 234.98 IDR (as of Sep 13, 2026), built from audited fundamentals. Last price (from Aug 26, 2026): 310.00 IDR.
What is the quality score of DPNS?
Duta Pertiwi Nusantara Tbk has a Quality Score of 55/100. 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 Duta Pertiwi Nusantara Tbk (DPNS)?
Our model-based price target is the fair value of 234.98 IDR (as of Sep 13, 2026) from 18 valuation models. Cautious scenario 203.94 IDR, optimistic scenario 259.58 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Duta Pertiwi Nusantara Tbk stock forecast for 2026?
Our models put fair value at 234.98 IDR, about −24% upside versus the last price from Aug 26, 2026 of 310.00 IDR (overvalued). Cautious scenario 203.94 IDR, optimistic scenario 259.58 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Duta Pertiwi Nusantara Tbk (DPNS)?
Duta Pertiwi Nusantara Tbk reported trailing-twelve-month revenue of about 12.9B IDR (latest available figure, as of Sep 13, 2026).
Does Duta Pertiwi Nusantara Tbk pay a dividend?
Duta Pertiwi Nusantara Tbk currently shows a dividend yield of about 1.56% relative to its recent price (as of Sep 13, 2026).
What growth is priced into Duta Pertiwi Nusantara Tbk (DPNS)?
For today's price to be fair in a discounted-cash-flow model, Duta Pertiwi Nusantara Tbk would have to grow free cash flow by less than minus 40 % 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 -33.2 % per year. As of Sep 13, 2026.
What discount rate (WACC) does the fair value of DPNS use?
Our models discount Duta Pertiwi Nusantara 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 Duta Pertiwi Nusantara Tbk that is less than minus 40 % 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 Duta Pertiwi Nusantara Tbk (DPNS) delivered so far?
Over the past 5 years revenue at Duta Pertiwi Nusantara Tbk grew -33.2 % a year. The price currently implies less than minus 40 % 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 Duta Pertiwi Nusantara Tbk (DPNS) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into Duta Pertiwi Nusantara Tbk (less than minus 40 % 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 Duta Pertiwi Nusantara Tbk (DPNS)?
The free-cash-flow yield on the price is 2.35 %: that much free cash flow Duta Pertiwi Nusantara 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 Duta Pertiwi Nusantara Tbk (DPNS)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Duta Pertiwi Nusantara Tbk it is 234.98 IDR per share (as of Sep 13, 2026), against a price of 310.00 IDR. It is the blended result of 18 valuation models (cash flow, earnings, asset, dividend).
Is Duta Pertiwi Nusantara Tbk stock overvalued or undervalued in 2026?
As of Sep 13, 2026, DPNS trades above its calculated fair value: price 310.00 IDR, fair value 234.98 IDR, a gap of about −24% (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 DPNS?
No. The price is what the market pays today (310.00 IDR); the fair value is what the company's own numbers justify (234.98 IDR). For Duta Pertiwi Nusantara Tbk the two are 75.02 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Duta Pertiwi Nusantara Tbk worth?
The market values Duta Pertiwi Nusantara Tbk at about 103B IDR (market capitalisation, as of Sep 13, 2026). Per share that is 310.00 IDR; our models calculate a fair value of 234.98 IDR per share.
What do the bullish and bearish scenarios say about DPNS?
Our models span a range for Duta Pertiwi Nusantara Tbk: cautious scenario 203.94 IDR, base 234.98 IDR, optimistic 259.58 IDR per share (as of Sep 13, 2026, price 310.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DPNS?
Duta Pertiwi Nusantara Tbk trades at a price-to-earnings ratio of 4.3 (as of Sep 13, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 234.98 IDR is built from several models across several years.
How solid is the balance sheet of Duta Pertiwi Nusantara Tbk (DPNS)?
Balance-sheet figures for Duta Pertiwi Nusantara Tbk (as of Sep 13, 2026): return on equity 0.2%, debt of 0.00 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is DPNS from its 52-week high?
Duta Pertiwi Nusantara Tbk trades at 310.00 IDR, about 14% below its 52-week high of 360.00 IDR and 55% above the low of 200.00 IDR (as of Sep 13, 2026). Distance from the high says nothing about value: that is what the fair value of 234.98 IDR is for.
Which stocks are comparable to Duta Pertiwi Nusantara Tbk?
From the same area (Basic Materials) we also value Linde plc, The Sherwin-Williams Company, Ecolab Inc, Air Products and Chemicals, 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 Duta Pertiwi Nusantara Tbk stock attractive at the current price?
The data as of Sep 13, 2026: price 310.00 IDR, calculated fair value 234.98 IDR (−24%), Quality Score 55/100, from 18 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 DPNS calculated?
We run Duta Pertiwi Nusantara Tbk through 18 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 234.98 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 15.6 % above its aggregate fair value. Duta Pertiwi Nusantara 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 Duta Pertiwi Nusantara Tbk (DPNS)?
The latest price we hold is from Aug 26, 2026 and stands at 310.00 IDR. Our model-based fair value is 234.98 IDR, about −24% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Duta Pertiwi Nusantara Tbk right now?
The price sits above even our optimistic bull case (259.58 IDR). The favourable scenario is already priced in. Solid but not exceptional quality (55/100) and above fair value, neither a clear bargain nor a standout compounder. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Where does the earnings growth of Duta Pertiwi Nusantara Tbk (DPNS) come from?
Earnings per share at Duta Pertiwi Nusantara Tbk grew +2.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share −2.6 %, EBIT margin +11.3 %, tax rate +0.6 %, residual (interest, one-offs) −5.8 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Duta Pertiwi Nusantara Tbk
How large is the market capitalisation of Duta Pertiwi Nusantara Tbk (DPNS)?
The market capitalisation of Duta Pertiwi Nusantara Tbk is 103B IDR (≈ $10.3M). 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 Duta Pertiwi Nusantara Tbk (DPNS)?
The price-to-sales ratio of Duta Pertiwi Nusantara Tbk is 0.20 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Duta Pertiwi Nusantara Tbk (DPNS)?
Earnings per share at Duta Pertiwi Nusantara Tbk are 72.12 IDR (price ÷ EPS = P/E 4.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Duta Pertiwi Nusantara Tbk (DPNS)?
The dividend yield of Duta Pertiwi Nusantara Tbk is 1.6% (payout 6.7%). 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 Duta Pertiwi Nusantara Tbk (DPNS)?
The net margin of Duta Pertiwi Nusantara Tbk is 4.6% (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 Duta Pertiwi Nusantara Tbk (DPNS)?
The return on equity (ROE) of Duta Pertiwi Nusantara Tbk is 0.2% (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 Duta Pertiwi Nusantara Tbk (DPNS)?
On an EBIT basis the return on assets of Duta Pertiwi Nusantara Tbk is 2.8% (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 Duta Pertiwi Nusantara Tbk (DPNS)?
The operating margin of Duta Pertiwi Nusantara Tbk is −125% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Duta Pertiwi Nusantara Tbk (DPNS)?
Revenue at Duta Pertiwi Nusantara Tbk is growing −83.2% versus a year earlier (3y avg −60.0%). 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 Duta Pertiwi Nusantara Tbk (DPNS)?
Earnings per share at Duta Pertiwi Nusantara Tbk are growing +139% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Duta Pertiwi Nusantara Tbk (DPNS) hold?
Duta Pertiwi Nusantara Tbk holds more cash than debt, 18.9B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Duta Pertiwi Nusantara Tbk in the live analysis
One click puts Duta Pertiwi Nusantara 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.
