Dyandra Media International PT (DYAN) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Dyandra Media International PT stock IDR 173, price IDR 68, upside +153.8%, quality 43 out of 100. Rating: strongly undervalued. Calculated from audited financials with 15 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 3, 2026.
How to read this chart
60‑month range 57.00 IDR – 136.00 IDR · fair‑value band 129.43 IDR – 215.72 IDR · the 68.00 IDR price screens below the 172.57 IDR fair value. As of Nov 3, 2026.
Follow Dyandra Media International PT in your weekly email
Every Wednesday you see whether Dyandra Media International 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 Dyandra Media International Tbk operates as a event management solution company in Indonesia. It operates through four segments: Event Organizer, Hotel, Convention and Exhibition, and Supporting Event.
Show moreShow less
The company engages in organizing events/exhibitions; supporting events and partners for event organizer companies; owning and managing convention and exhibition buildings under the Dyandra Convention Surabaya and Bali Nusa Dua Convention Center brand names; and a 5-star hotel under the Bali Nusa Dua Hotel name and a 2 " 3 stars hotel chain.
The company was founded in 1994 and is headquartered in Jakarta Pusat, Indonesia. PT Dyandra Media International Tbk operates as a subsidiary of PT Teletransmedia.
Stock analysis
Dyandra Media International PT (DYAN) currently trades at 68.00 IDR, while our model-based Fair Value estimate is 172.57 IDR, implying the stock looks roughly 61% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 199.64 IDR per share, and 14 of the 15 models we run sit above the 68.00 IDR price.
Bear case: the Earnings-Based group reads lowest at 113.52 IDR, and 1 of the 15 models stay below the price. Data coverage for this calculation is low.
Scenario range: 129.43 IDR (bear) to 215.72 IDR (bull), the price of 68.00 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 43/100 (below-average quality), in the Communication Services sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Dyandra Media International PT reported revenue of 1.2T IDR in FY2025 versus 564B IDR in FY2021, a compound +21.3%/yr. Reported net income was 35.1B IDR in FY2025.
Key figures
Market cap 291B IDR (≈ $16.1M) Micro · P/E ratio 6.3 · P/S ratio 0.21 · EPS (TTM) 10.75 IDR · Net margin 3.5% · Return on equity 7.3% · Return on assets (EBIT) 4.6% (5-year average) · Operating margin 4.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 34 out of 100 (low confidence).
What moves the price
The share trades about 38% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −13% fair-value upside, at 154%, DYAN screens cheaper than that median.
Fair Value models
Bear129.43 IDRFair Value 172.57 IDRBull215.72 IDR
Price 68.00 IDR · Upside +153.8%
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 (9.22 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.52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
−16.4%
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.
+0.2%
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.
+33.8%
Start year 2020 (pandemic). Over 10 years: +4.7% a year
Revenue growth 15 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.
+9.9%
’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.
+12.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year+12.7%
Dividend (yield on the price)0.0%
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.−65% → 4%
Compare Dyandra Media International 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.Entertainment · 221 stocks
Beats the industry median on 10/11 measures
Overall it ranks above its industry peers.
Valuation
Quality Score43 · Below median
Fair Value upside+165.5% · Top 25%
Profitability
Return on equity (12 months)7.3% · Above median
Return on assets2.8% · Above median
Net margin (12 months)3.5% · Above median
Operating margin (12 months)4.2% · Above median
Growth and dividend
Revenue growth (quarter YoY)27.1% · Top 25%
Balance sheet
Debt / equity0.04× · Below median
Valuation Multiplesvs Entertainment 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). "Dyandra Media International PT Fair Value". https://www.fairvalue-calculator.com/stock/DYAN
Frequently asked questions
Is Dyandra Media International PT (DYAN) overvalued or undervalued?
As of Nov 3, 2026, our model estimates a fair value of 172.57 IDR versus a price of 68.00 IDR, about +154% upside (undervalued).
What is the fair value of DYAN?
Our model-based fair value for Dyandra Media International PT is 172.57 IDR (as of Nov 3, 2026), built from audited fundamentals. The current price: 68.00 IDR.
What is the quality score of DYAN?
Dyandra Media International PT has a Quality Score of 43/100. 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 Dyandra Media International PT (DYAN)?
Our model-based price target is the fair value of 172.57 IDR (as of Nov 3, 2026) from 15 valuation models. Cautious scenario 129.43 IDR, optimistic scenario 215.72 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Dyandra Media International PT stock forecast for 2026?
Our models put fair value at 172.57 IDR, about +154% upside versus a price of 68.00 IDR (undervalued). Cautious scenario 129.43 IDR, optimistic scenario 215.72 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Dyandra Media International PT (DYAN)?
Dyandra Media International PT reported trailing-twelve-month revenue of about 1.3T IDR (latest available figure, as of Nov 3, 2026).
What is the intrinsic value of Dyandra Media International PT (DYAN)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dyandra Media International PT it is 172.57 IDR per share (as of Nov 3, 2026), against a price of 68.00 IDR. It is the blended result of 15 valuation models in 6 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings).
Is Dyandra Media International PT stock overvalued or undervalued in 2026?
As of Nov 3, 2026, DYAN trades below its calculated fair value: price 68.00 IDR, fair value 172.57 IDR, a gap of about +154% (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 DYAN?
No. The price is what the market pays today (68.00 IDR); the fair value is what the company's own numbers justify (172.57 IDR). For Dyandra Media International PT the two are 104.57 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Dyandra Media International PT worth?
The market values Dyandra Media International PT at about 291B IDR (market capitalisation, as of Nov 3, 2026). Per share that is 68.00 IDR; our models calculate a fair value of 172.57 IDR per share.
What do the bullish and bearish scenarios say about DYAN?
Our models span a range for Dyandra Media International PT: cautious scenario 129.43 IDR, base 172.57 IDR, optimistic 215.72 IDR per share (as of Nov 3, 2026, price 68.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of DYAN?
Dyandra Media International PT trades at a price-to-earnings ratio of 6.3 (as of Nov 3, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 172.57 IDR is built from several models across several years. Median P/E at fiscal year-end, 7 fiscal years (2017 to 2025), reported earnings: 9.1. Other multiples: P/B 0.4, P/S 0.2.
How solid is the balance sheet of Dyandra Media International PT (DYAN)?
Balance-sheet figures for Dyandra Media International PT (as of Nov 3, 2026): return on equity 7.3%, debt of 0.04 per unit of equity. They feed the Quality Score of 43/100, which measures business quality independently of the share price.
How far is DYAN from its 52-week high?
Dyandra Media International PT trades at 68.00 IDR, about 38% below its 52-week high of 109.00 IDR and 6% above the low of 64.00 IDR (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 172.57 IDR is for.
Which stocks are comparable to Dyandra Media International PT?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Live Nation Entertainment, Inc, TKO Group, 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 Dyandra Media International PT stock attractive at the current price?
The data as of Nov 3, 2026: price 68.00 IDR, calculated fair value 172.57 IDR (+154%), Quality Score 43/100, from 15 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 DYAN calculated?
We run Dyandra Media International PT through 15 models from 6 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 172.57 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. Dyandra Media International PT currently trades 61% 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 Dyandra Media International PT (DYAN)?
The closing price on Nov 9, 2026 was 68.00 IDR. Our model-based fair value is 172.57 IDR, about +154% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dyandra Media International PT right now?
The large discount to fair value meets weak quality (43/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (129.43 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.
Key figures of Dyandra Media International PT
How large is the market capitalisation of Dyandra Media International PT (DYAN)?
The market capitalisation of Dyandra Media International PT is 291B IDR (≈ $16.1M). 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 Dyandra Media International PT (DYAN)?
The price-to-sales ratio of Dyandra Media International PT is 0.21 (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 Dyandra Media International PT (DYAN)?
Earnings per share at Dyandra Media International PT are 10.75 IDR (price ÷ EPS = P/E 6.3). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Dyandra Media International PT (DYAN)?
The net margin of Dyandra Media International PT is 3.5% (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 Dyandra Media International PT (DYAN)?
The return on equity (ROE) of Dyandra Media International PT is 7.3% (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 Dyandra Media International PT (DYAN)?
On an EBIT basis the return on assets of Dyandra Media International PT is 4.6% (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 Dyandra Media International PT (DYAN)?
The operating margin of Dyandra Media International PT is 4.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dyandra Media International PT (DYAN)?
Revenue at Dyandra Media International PT is growing +27.1% versus a year earlier (3y avg +0.2%). 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 Dyandra Media International PT (DYAN)?
Earnings per share at Dyandra Media International PT are growing +1.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does Dyandra Media International PT (DYAN) generate?
The free cash flow of Dyandra Media International PT is −4.6B IDR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net cash does Dyandra Media International PT (DYAN) hold?
Dyandra Media International PT holds more cash than debt, 13.6B IDR net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Dyandra Media International PT in the live analysis
One click puts Dyandra Media International 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 3, 2026