PT Data Sinergitama Jaya Tbk (ELIT) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of PT Data Sinergitama Jaya Tbk IDR 373, price IDR 266, upside +40.3%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch PT Data Sinergitama Jaya 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 24, 2026.
How to read this chart
45‑month range 74.02 IDR – 388.00 IDR · fair‑value band 202.11 IDR – 568.60 IDR · the 266.00 IDR price screens below the 373.28 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow PT Data Sinergitama Jaya Tbk in your weekly email
Every Wednesday you see whether PT Data Sinergitama Jaya 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 Data Sinergitama Jaya Tbk provides IT infrastructure and managed services in Indonesia. It offers managed cloud, collocation, managed network, infrastructure as a service, and disaster recovery as a service. The company also provides knowledge management, medical data integrator, smart city, and video monitoring and data management solutions.
Show more
PT Data Sinergitama Jaya Tbk provides IT infrastructure and managed services in Indonesia. It offers managed cloud, collocation, managed network, infrastructure as a service, and disaster recovery as a service. The company also provides knowledge management, medical data integrator, smart city, and video monitoring and data management solutions. PT Data Sinergitama Jaya Tbk was founded in 2011 and is headquartered in Jakarta Selatan, Indonesia.
Stock analysis
PT Data Sinergitama Jaya Tbk (ELIT) currently trades at 266.00 IDR, while our model-based Fair Value estimate is 373.28 IDR, implying the stock looks roughly 28.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 841.91 IDR per share, and 19 of the 26 models we run sit above the 266.00 IDR price.
Bear case: the Asset-Based group reads lowest at 52.32 IDR, and 7 of the 26 models stay below the price. Evidence for this calculation is low.
Scenario range: 202.11 IDR (bear) to 568.60 IDR (bull), the price of 266.00 IDR sits inside 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 Technology sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
PT Data Sinergitama Jaya Tbk reported revenue of 463B IDR in FY2025 versus 90.7B IDR in FY2021, a compound +50.3%/yr. Reported net income was 33.7B IDR in FY2025, compounding +62.0%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.
Key figures
Market cap 539B IDR (≈ $30.1M) · P/S ratio 0.83 · Dividend yield 2.9% · Net margin 7.3% · Return on equity 22.4% · Return on assets (EBIT) 9.5% · Operating margin 5.8% · Revenue (TTM) 412B IDR.
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 31% below its 52-week high and 85% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at 53% fair-value upside, at 40%, ELIT screens richer than that median.
Fair Value models
Bear 202.11 IDRFair Value 373.28 IDRBull 568.60 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.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.84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−3.2%
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.
+37.4%
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.
+58.2%
Start year 2020 (pandemic)
Revenue growth 6 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.
+49.3%
’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.
+66.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+63.5%
Dividend (yield on the price)2.9%
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.16% → 7%
2025 sits 98% 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).
+11.6%
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 +8.7% a year for the price.
Compare PT Data Sinergitama Jaya 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.Information Technology Services · 498 stocks
Beats the industry median on 9/10 measures
Overall it ranks above its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+40% · Above median
Profitability
Return on equity (TTM)22% · Top 25%
Return on assets6% · Above median
Net margin (TTM)8% · Above median
Operating margin (TTM)6% · Above median
Growth and dividend
Revenue growth−37% · Bottom 25%
Dividend yield (TTM)2.9% · Above median
Balance sheet
Debt / equity0.00× · Lowest 25%
Valuation Multiplesvs Information Technology Services 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 Data Sinergitama Jaya Tbk Fair Value". https://www.fairvalue-calculator.com/stock/ELIT
Frequently asked questions
Is PT Data Sinergitama Jaya Tbk (ELIT) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 373.28 IDR versus a price of 266.00 IDR, about +40% upside (undervalued).
What is the fair value of ELIT?
Our model-based fair value for PT Data Sinergitama Jaya Tbk is 373.28 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 266.00 IDR.
What is the quality score of ELIT?
PT Data Sinergitama Jaya 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 Data Sinergitama Jaya Tbk (ELIT)?
Our model-based price target is the fair value of 373.28 IDR (as of Sep 24, 2026) from 26 valuation models. Cautious scenario 202.11 IDR, optimistic scenario 568.60 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Data Sinergitama Jaya Tbk stock forecast for 2026?
Our models put fair value at 373.28 IDR, about +40% upside versus a price of 266.00 IDR (undervalued). Cautious scenario 202.11 IDR, optimistic scenario 568.60 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Data Sinergitama Jaya Tbk (ELIT)?
PT Data Sinergitama Jaya Tbk reported trailing-twelve-month revenue of about 412B IDR (latest available figure, as of Sep 24, 2026).
Does PT Data Sinergitama Jaya Tbk pay a dividend?
PT Data Sinergitama Jaya Tbk currently shows a dividend yield of about 2.94% relative to its recent price (as of Sep 24, 2026).
What growth is priced into PT Data Sinergitama Jaya Tbk (ELIT)?
For today's price to be fair in a discounted-cash-flow model, PT Data Sinergitama Jaya Tbk would have to grow free cash flow by +11.6 % per year for five years (discount rate 10.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +58.2 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of ELIT use?
Our models discount PT Data Sinergitama Jaya Tbk at 10.5 %: a base by market capitalisation (nano), damped by beta 0.09, 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 Data Sinergitama Jaya Tbk that is +11.6 % per year a year over ten years, using the same discount rate (10.5 %) and the same formula as our fair value.
How much growth has PT Data Sinergitama Jaya Tbk (ELIT) delivered so far?
Over the past 5 years revenue at PT Data Sinergitama Jaya Tbk grew +58.2 % a year. The price currently implies +11.6 % 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 Data Sinergitama Jaya Tbk (ELIT) growing?
The median revenue growth in the sector is +8.1 % a year. That is the yardstick for the growth priced into PT Data Sinergitama Jaya Tbk (+11.6 % 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 Data Sinergitama Jaya Tbk (ELIT)?
The free-cash-flow yield on the price is 4.58 %: that much free cash flow PT Data Sinergitama Jaya Tbk produces per unit of market value. When it exceeds the discount rate of our models (10.5 %), 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 Data Sinergitama Jaya Tbk (ELIT)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Data Sinergitama Jaya Tbk it is 373.28 IDR per share (as of Sep 24, 2026), against a price of 266.00 IDR. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is PT Data Sinergitama Jaya Tbk stock overvalued or undervalued in 2026?
As of Sep 24, 2026, ELIT trades below its calculated fair value: price 266.00 IDR, fair value 373.28 IDR, a gap of about +40% (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 ELIT?
No. The price is what the market pays today (266.00 IDR); the fair value is what the company's own numbers justify (373.28 IDR). For PT Data Sinergitama Jaya Tbk the two are 107.28 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Data Sinergitama Jaya Tbk worth?
The market values PT Data Sinergitama Jaya Tbk at about 539B IDR (market capitalisation, as of Sep 24, 2026). Per share that is 266.00 IDR; our models calculate a fair value of 373.28 IDR per share.
What do the bullish and bearish scenarios say about ELIT?
Our models span a range for PT Data Sinergitama Jaya Tbk: cautious scenario 202.11 IDR, base 373.28 IDR, optimistic 568.60 IDR per share (as of Sep 24, 2026, price 266.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Data Sinergitama Jaya Tbk (ELIT)?
Balance-sheet figures for PT Data Sinergitama Jaya Tbk (as of Sep 24, 2026): return on equity 22.4%, debt of 0.00 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is ELIT from its 52-week high?
PT Data Sinergitama Jaya Tbk trades at 266.00 IDR, about 31% below its 52-week high of 388.00 IDR and 85% above the low of 144.00 IDR (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 373.28 IDR is for.
Which stocks are comparable to PT Data Sinergitama Jaya Tbk?
From the same area (Technology) we also value International Business Machines Corporation, Accenture plc, Tata Consultancy Services Limited, Infosys Limited, 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 Data Sinergitama Jaya Tbk stock attractive at the current price?
The data as of Sep 24, 2026: price 266.00 IDR, calculated fair value 373.28 IDR (+40%), 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 ELIT calculated?
We run PT Data Sinergitama Jaya 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 373.28 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 14.0 % above its aggregate fair value. PT Data Sinergitama Jaya Tbk currently trades 40 % 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 Data Sinergitama Jaya Tbk (ELIT)?
The closing price on Sep 24, 2026 was 266.00 IDR. Our model-based fair value is 373.28 IDR, about +40% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Data Sinergitama Jaya Tbk right now?
The model range is unusually wide (202.11 IDR to 568.60 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution. 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.
Key figures of PT Data Sinergitama Jaya Tbk
How large is the market capitalisation of PT Data Sinergitama Jaya Tbk (ELIT)?
The market capitalisation of PT Data Sinergitama Jaya Tbk is 539B IDR (≈ $30.1M). 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 PT Data Sinergitama Jaya Tbk (ELIT)?
The price-to-sales ratio of PT Data Sinergitama Jaya Tbk is 0.83 (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 Data Sinergitama Jaya Tbk (ELIT)?
The dividend yield of PT Data Sinergitama Jaya Tbk is 2.9%. 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 Data Sinergitama Jaya Tbk (ELIT)?
The net margin of PT Data Sinergitama Jaya Tbk is 7.3% (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 Data Sinergitama Jaya Tbk (ELIT)?
The return on equity (ROE) of PT Data Sinergitama Jaya Tbk is 22.4% (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 PT Data Sinergitama Jaya Tbk (ELIT)?
On an EBIT basis the return on assets of PT Data Sinergitama Jaya Tbk is 9.5% (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 Data Sinergitama Jaya Tbk (ELIT)?
The operating margin of PT Data Sinergitama Jaya Tbk is 5.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Data Sinergitama Jaya Tbk (ELIT)?
Revenue at PT Data Sinergitama Jaya Tbk is growing −37.4% versus a year earlier (3y avg +37.4%). 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 Data Sinergitama Jaya Tbk (ELIT)?
Earnings per share at PT Data Sinergitama Jaya Tbk are growing +10.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does PT Data Sinergitama Jaya Tbk (ELIT) hold?
PT Data Sinergitama Jaya Tbk 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 PT Data Sinergitama Jaya Tbk in the live analysis
One click puts PT Data Sinergitama Jaya 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.
