Dwi Guna Laksana Tbk PT (DWGL) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Dwi Guna Laksana Tbk PT stock IDR 340, price IDR 142, upside +139.4%, quality 60 out of 100. Rating: strongly undervalued. Calculated from audited financials with 24 of our 26 valuation models and 37 quality factors, updated daily.
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. As of Nov 9, 2026.
How to read this chart
60‑month range 96.00 IDR – 950.00 IDR · fair‑value band 224.03 IDR – 505.68 IDR · the 142.00 IDR price screens below the 339.94 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 9, 2026.
Follow Dwi Guna Laksana Tbk PT in your weekly email
Every Wednesday you see whether Dwi Guna Laksana Tbk PT 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 Dwi Guna Laksana Tbk, together with its subsidiaries, engages in the coal mining and trading business in Indonesia. It has a concession area, which covers an area of 412.8 hectares located in South Kalimantan. The company was founded in 1986 and is headquartered in Jakarta Selatan, Indonesia.
Stock analysis
Dwi Guna Laksana Tbk PT (DWGL) currently trades at 142.00 IDR, while our model-based Fair Value estimate is 339.94 IDR, implying the stock looks roughly 58% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 573.28 IDR per share, and 22 of the 24 models we run sit above the 142.00 IDR price.
Bear case: the Economic Profit group reads lowest at 199.70 IDR, and 2 of the 24 models stay below the price. Data coverage for this calculation is low.
Scenario range: 224.03 IDR (bear) to 505.68 IDR (bull), the price of 142.00 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 60/100 (solid quality), in the Energy sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Dwi Guna Laksana Tbk PT reported revenue of 3.5T IDR in FY2025 versus 2.3T IDR in FY2021, a compound +11.1%/yr. Reported net income was 225B IDR in FY2025, compounding +24.3%/yr from FY2021.
Key figures
Market cap 1.3T IDR (≈ $72.6M) Micro · P/E ratio 5.8 · P/S ratio 0.36 · EPS (TTM) 24.46 IDR · Net margin 6.5% · Return on equity 48.4% · Return on assets (EBIT) 11.8% (5-year average) · Operating margin 7.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 57 out of 100 (low confidence).
What moves the price
The share trades about 67% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Energy peers we cover trades at −25% fair-value upside, at 139%, DWGL screens cheaper than that median.
Fair Value models
Bear224.03 IDRFair Value 339.94 IDRBull505.68 IDR
Price 142.00 IDR · Upside +139.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (20.98 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. 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.Coverage ⓘCoverage = 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.80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+4.8%
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.
+7.9%
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.
+17.4%
Start year 2020 (pandemic). Over 10 years: +26.8% a year
Revenue growth 13 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.
+14.1%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in IDR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. 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.
+42.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year+42.8%
Dividend (yield on the price)0.0%
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% → 9%
2025 sits 1,337% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
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).
−7.8%
The company could shrink this much every year for the next five years and today's price would still be justified.
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 −10.2% a year for the price.
Compare Dwi Guna Laksana Tbk PT 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.Thermal Coal · 82 stocks
Beats the industry median on 10/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Top 25%
Fair Value upside+139.4% · Top 25%
Profitability
Return on equity (12 months)48.4% · Top 25%
Return on assets11.2% · Top 25%
Net margin (12 months)6.5% · Above median
Operating margin (12 months)7.5% · Below median
Growth and dividend
Revenue growth (quarter YoY)17.3% · Above median
Balance sheet
Debt / equity1.00× · Highest 25%
Valuation Multiplesvs Thermal Coal 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 Dwi Guna Laksana Tbk PT (DWGL) overvalued or undervalued?
As of Nov 9, 2026, our model estimates a fair value of 339.94 IDR versus a price of 142.00 IDR, about +139% upside (undervalued).
What is the fair value of DWGL?
Our model-based fair value for Dwi Guna Laksana Tbk PT is 339.94 IDR (as of Nov 9, 2026), built from audited fundamentals. The current price: 142.00 IDR.
What is the quality score of DWGL?
Dwi Guna Laksana Tbk PT has a Quality Score of 60/100. 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 Dwi Guna Laksana Tbk PT (DWGL)?
Our model-based price target is the fair value of 339.94 IDR (as of Nov 9, 2026) from 24 valuation models. Cautious scenario 224.03 IDR, optimistic scenario 505.68 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Dwi Guna Laksana Tbk PT stock forecast for 2026?
Our models put fair value at 339.94 IDR, about +139% upside versus a price of 142.00 IDR (undervalued). Cautious scenario 224.03 IDR, optimistic scenario 505.68 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Dwi Guna Laksana Tbk PT (DWGL)?
Dwi Guna Laksana Tbk PT reported trailing-twelve-month revenue of about 3.6T IDR (latest available figure, as of Nov 9, 2026).
What growth is priced into Dwi Guna Laksana Tbk PT (DWGL)?
For today's price to be fair in a discounted-cash-flow model, Dwi Guna Laksana Tbk PT would have to grow free cash flow by -7.8 % per year for five years (discount rate 15.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +17.4 % per year. As of Nov 9, 2026.
What discount rate (WACC) does the fair value of DWGL use?
Our models discount Dwi Guna Laksana Tbk PT at 15.0 %: a base by market capitalisation (micro), 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 Dwi Guna Laksana Tbk PT that is -7.8 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (15.0 %) and the same formula as our fair value.
How much growth has Dwi Guna Laksana Tbk PT (DWGL) delivered so far?
Over the past 5 years revenue at Dwi Guna Laksana Tbk PT grew +17.4 % a year. The price currently implies free-cash-flow growth of -7.8 % per 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 Dwi Guna Laksana Tbk PT (DWGL) growing?
The median revenue growth in the sector is +14.3 % a year. That is the yardstick for the growth priced into Dwi Guna Laksana Tbk PT (-7.8 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dwi Guna Laksana Tbk PT (DWGL)?
The free-cash-flow yield on the price is 14.09 %: that much free cash flow Dwi Guna Laksana Tbk PT produces per unit of market value. When it exceeds the discount rate of our models (15.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dwi Guna Laksana Tbk PT (DWGL)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dwi Guna Laksana Tbk PT it is 339.94 IDR per share (as of Nov 9, 2026), against a price of 142.00 IDR. It is the blended result of 24 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Dwi Guna Laksana Tbk PT stock overvalued or undervalued in 2026?
As of Nov 9, 2026, DWGL trades below its calculated fair value: price 142.00 IDR, fair value 339.94 IDR, a gap of about +139% (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 DWGL?
No. The price is what the market pays today (142.00 IDR); the fair value is what the company's own numbers justify (339.94 IDR). For Dwi Guna Laksana Tbk PT the two are 197.94 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Dwi Guna Laksana Tbk PT worth?
The market values Dwi Guna Laksana Tbk PT at about 1.3T IDR (market capitalisation, as of Nov 9, 2026). Per share that is 142.00 IDR; our models calculate a fair value of 339.94 IDR per share.
What do the bullish and bearish scenarios say about DWGL?
Our models span a range for Dwi Guna Laksana Tbk PT: cautious scenario 224.03 IDR, base 339.94 IDR, optimistic 505.68 IDR per share (as of Nov 9, 2026, price 142.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DWGL?
Dwi Guna Laksana Tbk PT trades at a price-to-earnings ratio of 5.8 (as of Nov 9, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 339.94 IDR is built from several models across several years. Median P/E at fiscal year-end, 6 fiscal years (2020 to 2025), reported earnings: 29.9. Other multiples: P/B 2.6, P/S 0.4, EV/EBITDA 4.1.
How solid is the balance sheet of Dwi Guna Laksana Tbk PT (DWGL)?
Balance-sheet figures for Dwi Guna Laksana Tbk PT (as of Nov 9, 2026): return on equity 48.4%, debt of 1.00 per unit of equity. They feed the Quality Score of 60/100, which measures business quality independently of the share price.
How far is DWGL from its 52-week high?
Dwi Guna Laksana Tbk PT trades at 142.00 IDR, about 67% below its 52-week high of 426.00 IDR and 6% above the low of 134.00 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 339.94 IDR is for.
Which stocks are comparable to Dwi Guna Laksana Tbk PT?
From the same area (Energy) we also value China Shenhua Energy Company, Shaanxi Coal Industry Company, Adani Enterprises Limited, China Coal Energy Company, 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 Dwi Guna Laksana Tbk PT stock attractive at the current price?
The data as of Nov 9, 2026: price 142.00 IDR, calculated fair value 339.94 IDR (+139%), Quality Score 60/100, from 24 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 DWGL calculated?
We run Dwi Guna Laksana Tbk PT through 24 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 339.94 IDR builds on their evidence-weighted average, 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 13.3% above its aggregate fair value. Dwi Guna Laksana Tbk PT currently trades 58% 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 Dwi Guna Laksana Tbk PT (DWGL)?
The closing price on Nov 6, 2026 was 142.00 IDR. Our model-based fair value is 339.94 IDR, about +139% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dwi Guna Laksana Tbk PT right now?
The price is below even our cautious bear case (224.03 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 (60/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (224.03 IDR to 505.68 IDR) leaves room in how you read the outcome.
Key figures of Dwi Guna Laksana Tbk PT
How large is the market capitalisation of Dwi Guna Laksana Tbk PT (DWGL)?
The market capitalisation of Dwi Guna Laksana Tbk PT is 1.3T IDR (≈ $72.6M). 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 Dwi Guna Laksana Tbk PT (DWGL)?
The price-to-sales ratio of Dwi Guna Laksana Tbk PT is 0.36 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Dwi Guna Laksana Tbk PT (DWGL)?
Earnings per share at Dwi Guna Laksana Tbk PT are 24.46 IDR (price ÷ EPS = P/E 5.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Dwi Guna Laksana Tbk PT (DWGL)?
The net margin of Dwi Guna Laksana Tbk PT is 6.5% (last twelve months). 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 Dwi Guna Laksana Tbk PT (DWGL)?
The return on equity (ROE) of Dwi Guna Laksana Tbk PT is 48.4% (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 Dwi Guna Laksana Tbk PT (DWGL)?
On an EBIT basis the return on assets of Dwi Guna Laksana Tbk PT is 11.8% (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 Dwi Guna Laksana Tbk PT (DWGL)?
The operating margin of Dwi Guna Laksana Tbk PT is 7.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dwi Guna Laksana Tbk PT (DWGL)?
Revenue at Dwi Guna Laksana Tbk PT is growing +17.3% versus a year earlier (3y avg +7.9%). 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 Dwi Guna Laksana Tbk PT (DWGL)?
Earnings per share at Dwi Guna Laksana Tbk PT are growing +20.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Dwi Guna Laksana Tbk PT (DWGL) carry?
The net debt of Dwi Guna Laksana Tbk PT is 10.8B IDR (fiscal year 2025, ≈ 0.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Dwi Guna Laksana Tbk PT in the live analysis
One click puts Dwi Guna Laksana Tbk PT on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 9, 2026