PT Daya Intiguna Yasa Tbk (MDIY) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of PT Daya Intiguna Yasa Tbk stock IDR 969, price IDR 760, upside +27.5%, quality 57 out of 100. Rating: undervalued. Calculated from audited financials with 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 4, 2026.
How to read this chart
23‑month range 730.00 IDR – 1,753 IDR · fair‑value band 338.49 IDR – 1,211 IDR · the 760.00 IDR price screens below the 968.76 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 4, 2026.
Follow PT Daya Intiguna Yasa Tbk in your weekly email
Every Wednesday you see whether PT Daya Intiguna Yasa 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 Daya Intiguna Yasa Tbk operates as a household appliance, furniture, stationery, electronic, and sport equipment retailer in Indonesia and internationally.
Show moreShow less
The company offers household appliances, including cleaning equipment, clothes hangers and baskets, household equipment, household products, kitchen equipment, and tableware; furnishing products, such as laundry baskets, clocks, cutlery, mirrors, pillows, curtains, carpets, storage boxes, etc.; and hardware products comprising pipes, paints, adhesives, garden tools, electrical machines, locks and security products, hammers, toolboxes, etc.
It also provides stationery and sports equipment, such as office equipment, swimming and skipping rope products, stationery products, rackets, and other sports accessories; jewellery and cosmetics products, including cosmetics, make-up and facial care products, make-up shades, glasses, accessories, etc.; toys, arts and crafts toys, and learning aids; car accessories comprising car interiors, motorcycle accessories, car exteriors, and bicycle accessories; and electrical products, such as lights, electronic products, cables, plugs, adapters, electrical accessories, battery electronics, speakers, etc.
In addition, the company offers gifts, wrapping papers, gift cards and sets, photo albums, decorations, ribbons, gift box ribbons, photo frames, and other accessories; and computer and mobile accessories, including charging cables, screen protector powers, mouses, accessories, phone cases, keyboards, USB accessories, speaker, etc.
It sells its products through retail stores under the MR DIY trademark name. PT Daya Intiguna Yasa Tbk was founded in 2017 and is based in Jakarta Selatan, Indonesia. PT Daya Intiguna Yasa Tbk is a subsidiary of Azara Alpina Sdn. Bhd.
Stock analysis
PT Daya Intiguna Yasa Tbk (MDIY) currently trades at 760.00 IDR, while our model-based Fair Value estimate is 968.76 IDR, implying the stock looks roughly 22% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 2,046 IDR per share, and 11 of the 26 models we run sit above the 760.00 IDR price.
Bear case: the Economic Profit group reads lowest at 448.99 IDR, and 15 of the 26 models stay below the price. Data coverage for this calculation is low.
Scenario range: 338.49 IDR (bear) to 1,211 IDR (bull), the price of 760.00 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 57/100 (solid quality), in the Consumer Cyclical sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
PT Daya Intiguna Yasa Tbk reported revenue of 7.9T IDR in FY2025 versus 894B IDR in FY2021, a compound +72.5%/yr. Reported net income was 1.1T IDR in FY2025.
Key figures
Market cap 19.1T IDR (≈ $1.1B) Small · P/E ratio 9.7 · P/S ratio 1.36 · EPS (TTM) 78.42 IDR · Dividend yield 2.3% · Net margin 14.0% · Return on equity 28.7% · Return on assets (EBIT) 14.4% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 70 out of 100 (medium confidence).
What moves the price
Analysts expect earnings well below the last reported figure (earnings in transition, for example expiring patents or contracts); a fair value that looks fair on trailing earnings may then be too optimistic.
The share trades about 29% below its 52-week high and 4% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at 27%, MDIY screens cheaper than that median.
Fair Value models
Bear338.49 IDRFair Value 968.76 IDRBull1,211 IDR
Price 760.00 IDR · Upside +27.5%
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 (52.14 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.86/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
+16.7%
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.
+52.9%
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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.
≈ +75.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year+73.6%
Dividend (yield on the price)2.3%
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.3% → 21%
⚠ Approximate: the rate leans on 2025, which sits 245% above its own trend.
Growth Forecast
A lot of optimism in the price
The price assumes less growth than the company has delivered so far and more than analysts expect.
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).
+29.5%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+16.4%
Yearly sales growth analysts expect, extended to five years.
After inflation (Indonesia: IMF forecast 2.6% a year to 2030, 2.9% from 2016 to 2025) that is about +26.2% a year for the price and +13.4% for the forecasts.
Compare PT Daya Intiguna Yasa 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.Department Stores · 107 stocks
Beats the industry median on 9/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score57 · Above median
Fair Value upside+30.9% · Above median
Profitability
Return on equity (12 months)28.7% · Top 25%
Return on assets14.6% · Top 25%
Net margin (12 months)13.0% · Top 25%
Operating margin (12 months)16.9% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)24.7% · Top 25%
Dividend yield (12 months)2.3% · Above median
Balance sheet
Debt / equity0.20× · Above median
Valuation Multiplesvs Department Stores 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 Daya Intiguna Yasa Tbk Fair Value". https://www.fairvalue-calculator.com/stock/MDIY
Frequently asked questions
Is PT Daya Intiguna Yasa Tbk (MDIY) overvalued or undervalued?
As of Nov 4, 2026, our model estimates a fair value of 968.76 IDR versus a price of 760.00 IDR, about +27% upside (undervalued).
What is the fair value of MDIY?
Our model-based fair value for PT Daya Intiguna Yasa Tbk is 968.76 IDR (as of Nov 4, 2026), built from audited fundamentals. The current price: 760.00 IDR.
What is the quality score of MDIY?
PT Daya Intiguna Yasa 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 price target for PT Daya Intiguna Yasa Tbk (MDIY)?
Our model-based price target is the fair value of 968.76 IDR (as of Nov 4, 2026) from 26 valuation models. Cautious scenario 338.49 IDR, optimistic scenario 1,211 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Daya Intiguna Yasa Tbk stock forecast for 2026?
Our models put fair value at 968.76 IDR, about +27% upside versus a price of 760.00 IDR (undervalued). Cautious scenario 338.49 IDR, optimistic scenario 1,211 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Daya Intiguna Yasa Tbk (MDIY)?
PT Daya Intiguna Yasa Tbk reported trailing-twelve-month revenue of about 9.3T IDR (latest available figure, as of Nov 4, 2026).
Does PT Daya Intiguna Yasa Tbk pay a dividend?
PT Daya Intiguna Yasa Tbk currently shows a dividend yield of 2.32% relative to its recent price (as of Nov 4, 2026).
How much is the dividend of PT Daya Intiguna Yasa Tbk (MDIY) and when is the ex-dividend date?
PT Daya Intiguna Yasa Tbk pays a dividend of 17.62 IDR per share a year, a dividend yield of 2.3%. The last ex-dividend date was Jun 23, 2026. The payout ratio is 22.5% of earnings. Free cash flow covers the dividend 1.31 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into PT Daya Intiguna Yasa Tbk (MDIY)?
For today's price to be fair in a discounted-cash-flow model, PT Daya Intiguna Yasa Tbk would have to grow free cash flow by +29.5 % per year for five years (discount rate 13.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +72.5 % per year. As of Nov 4, 2026.
What discount rate (WACC) does the fair value of MDIY use?
Our models discount PT Daya Intiguna Yasa Tbk at 13.5 %: a base by market capitalisation (small), 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 Daya Intiguna Yasa Tbk that is +29.5 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (13.5 %) and the same formula as our fair value.
How much growth has PT Daya Intiguna Yasa Tbk (MDIY) delivered so far?
Over the past 4 years revenue at PT Daya Intiguna Yasa Tbk grew +72.5 % a year. The price currently implies free-cash-flow growth of +29.5 % 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 PT Daya Intiguna Yasa Tbk (MDIY) growing?
The median revenue growth in the sector is +8.6 % a year. That is the yardstick for the growth priced into PT Daya Intiguna Yasa Tbk (+29.5 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of PT Daya Intiguna Yasa Tbk (MDIY)?
The free-cash-flow yield on the price is 3.03 %: that much free cash flow PT Daya Intiguna Yasa Tbk produces per unit of market value. When it exceeds the discount rate of our models (13.5 %), 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 Daya Intiguna Yasa Tbk (MDIY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Daya Intiguna Yasa Tbk it is 968.76 IDR per share (as of Nov 4, 2026), against a price of 760.00 IDR. It is the blended result of 26 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is PT Daya Intiguna Yasa Tbk stock overvalued or undervalued in 2026?
As of Nov 4, 2026, MDIY trades below its calculated fair value: price 760.00 IDR, fair value 968.76 IDR, a gap of about +27% (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 MDIY?
No. The price is what the market pays today (760.00 IDR); the fair value is what the company's own numbers justify (968.76 IDR). For PT Daya Intiguna Yasa Tbk the two are 208.76 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Daya Intiguna Yasa Tbk worth?
The market values PT Daya Intiguna Yasa Tbk at about 19.1T IDR (market capitalisation, as of Nov 4, 2026). Per share that is 760.00 IDR; our models calculate a fair value of 968.76 IDR per share.
What do the bullish and bearish scenarios say about MDIY?
Our models span a range for PT Daya Intiguna Yasa Tbk: cautious scenario 338.49 IDR, base 968.76 IDR, optimistic 1,211 IDR per share (as of Nov 4, 2026, price 760.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of MDIY?
PT Daya Intiguna Yasa Tbk trades at a price-to-earnings ratio of 9.7 (as of Nov 4, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 968.76 IDR is built from several models across several years. Other multiples: P/B 4.5, P/S 2.0, EV/EBITDA 8.2.
How solid is the balance sheet of PT Daya Intiguna Yasa Tbk (MDIY)?
Balance-sheet figures for PT Daya Intiguna Yasa Tbk (as of Nov 4, 2026): return on equity 28.7%, debt of 0.20 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is MDIY from its 52-week high?
PT Daya Intiguna Yasa Tbk trades at 760.00 IDR, about 29% below its 52-week high of 1,067 IDR and 4% above the low of 730.00 IDR (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of 968.76 IDR is for.
Which stocks are comparable to PT Daya Intiguna Yasa Tbk?
From the same area (Consumer Cyclical) we also value Falabella S.A, Dillard's, Inc, 99 Speed Mart Retail Holdings, Macy's, 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 PT Daya Intiguna Yasa Tbk stock attractive at the current price?
The data as of Nov 4, 2026: price 760.00 IDR, calculated fair value 968.76 IDR (+27%), Quality Score 57/100, 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 MDIY calculated?
We run PT Daya Intiguna Yasa Tbk through 26 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 968.76 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. PT Daya Intiguna Yasa Tbk currently trades 22% 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 Daya Intiguna Yasa Tbk (MDIY)?
The closing price on Nov 9, 2026 was 760.00 IDR. Our model-based fair value is 968.76 IDR, about +27% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Daya Intiguna Yasa Tbk right now?
The model range is unusually wide (338.49 IDR to 1,211 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality. Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
Key figures of PT Daya Intiguna Yasa Tbk
How large is the market capitalisation of PT Daya Intiguna Yasa Tbk (MDIY)?
The market capitalisation of PT Daya Intiguna Yasa Tbk is 19.1T IDR (≈ $1.1B). 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 Daya Intiguna Yasa Tbk (MDIY)?
The price-to-sales ratio of PT Daya Intiguna Yasa Tbk is 1.36 (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 PT Daya Intiguna Yasa Tbk (MDIY)?
Earnings per share at PT Daya Intiguna Yasa Tbk are 78.42 IDR (price ÷ EPS = P/E 9.7). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of PT Daya Intiguna Yasa Tbk (MDIY)?
The dividend yield of PT Daya Intiguna Yasa Tbk is 2.3% (payout 22.5%). 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 Daya Intiguna Yasa Tbk (MDIY)?
The net margin of PT Daya Intiguna Yasa Tbk is 14.0% (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 Daya Intiguna Yasa Tbk (MDIY)?
The return on equity (ROE) of PT Daya Intiguna Yasa Tbk is 28.7% (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 Daya Intiguna Yasa Tbk (MDIY)?
On an EBIT basis the return on assets of PT Daya Intiguna Yasa Tbk is 14.4% (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 Daya Intiguna Yasa Tbk (MDIY)?
The operating margin of PT Daya Intiguna Yasa Tbk is 16.9% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Daya Intiguna Yasa Tbk (MDIY)?
Revenue at PT Daya Intiguna Yasa Tbk is growing +24.7% versus a year earlier (3y avg +52.9%). 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 PT Daya Intiguna Yasa Tbk (MDIY)?
Earnings per share at PT Daya Intiguna Yasa Tbk are growing +6.5% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does PT Daya Intiguna Yasa Tbk (MDIY) carry?
The net debt of PT Daya Intiguna Yasa Tbk is 2.0T IDR (fiscal year 2025, ≈ 3.4 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 PT Daya Intiguna Yasa Tbk in the live analysis
One click puts PT Daya Intiguna Yasa Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 4, 2026