PT Destinasi Tirta Nusantara Tbk, (PDES) Fair Value & Analysis
Consumer Cyclical · ID · Market cap 290B IDR
Fair value as of: Jul 16, 2026
From 26 valuation models · updated 25 days ago
Share price +3.4% over the past month.
A solid business, screening 107% undervalued on our models.
What matters now
- The price is below even our cautious bear case (551.13 IDR). The market is more pessimistic than our downside scenario.
- The model range is unusually wide (551.13 IDR to 2,401 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution.
- Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality.
Price vs Fair Value (5 years)
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 16, 2026.
How to read this chart
60‑month range 178.65 IDR – 653.72 IDR · fair‑value band 551.13 IDR – 2,401 IDR · the 422.00 IDR price screens below the 874.58 IDR fair value. Dashed = 300-day average. As of Jul 16, 2026.
Analysis
PT Destinasi Tirta Nusantara Tbk, (PDES) currently trades at 422.00 IDR, while our model-based Fair Value estimate is 874.58 IDR, implying the stock looks roughly 107.3% undervalued today. The Quality Score stands at 66/100 (solid quality), in the Consumer Cyclical sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.
Over the trailing twelve months, PT Destinasi Tirta Nusantara Tbk, generated revenue of 633B IDR at a net margin of 5.0%. Revenue grew 34.7% year over year. It earns a return on equity of 43.0%. Net debt stands at 93.5B IDR. Fundamentals as of Jul 16, 2026
Our scenario range runs from 551.13 IDR (bear case) to 2,401 IDR (bull case); at 422.00 IDR, the current price sits below that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 40% below its 52-week high and 19% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -16% fair-value upside, at 107%, PDES screens cheaper than that median.
Fair Value models
Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.
All 26 models by family
Widest divergence: Growth Earnings (1,847 IDR) versus Asset-Based (91.50 IDR). Highest evidence: Growth DCF (80).
Notify me when PDES reaches fair value
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.
Key figures & financial health
More key figures
Figures from reported company fundamentals · as of Jul 16, 2026. TTM = trailing twelve months.
Quality Score breakdown
Of which business quality 63 · Market factors (momentum, volatility) 27
Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.
About the company
PT Destinasi Tirta Nusantara Tbk, together with its subsidiaries, operates as a tour operator company in Indonesia, Thailand, Malaysia, and internationally. It offers tour and travel packages, tour guides, and transportation related services. The company was founded in 1999 and is headquartered in Jakarta, Indonesia.
Full company description
PT Destinasi Tirta Nusantara Tbk, together with its subsidiaries, operates as a tour operator company in Indonesia, Thailand, Malaysia, and internationally. It offers tour and travel packages, tour guides, and transportation related services. The company was founded in 1999 and is headquartered in Jakarta, Indonesia. PT Destinasi Tirta Nusantara Tbk is a subsidiary of PT. Panorama Sentrawisata Tbk.
Company description, as reported by the company or data provider.
Revenue & earnings trend
FY2021 – FY2025 · reported fiscal years
PT Destinasi Tirta Nusantara Tbk, reported revenue of 580B IDR in FY2025 versus 9.3B IDR in FY2021, a compound +181.1%/yr. Reported net income was 28.4B IDR in FY2025.
of which total revenue +2.0 pp · buybacks/dilution +0.0 pp
Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).
Watch PDES: get an alert when its fair value changes →
Peer Group
Travel Services · 90 stocks
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.
Valuation Multiples vs Travel Services median · lower = cheaper
Snowflake
Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.
Insider activity: 45/100
Values & ESG
Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.
ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.
Similar stocks
10 more Travel Services stocks, each showing price versus our Fair Value estimate (as of Jul 16, 2026).
| Stock | Price | Fair Value | vs Fair Value |
|---|---|---|---|
| Booking Holdings BKNG | $182.80 | $152.94 | -16% |
| Airbnb, Inc ABNB | $148.62 | $57.47 | -61% |
| Royal Caribbean Cruises Ltd RCL | $286.96 | $215.19 | -25% |
| Viking Holdings VIK | $100.69 | $43.51 | -57% |
| Carnival Corporation CCL | $26.41 | $31.36 | +19% |
| Expedia Group EXPE | $268.77 | $248.63 | -7% |
| Trip.com Group TCOM | $42.45 | $88.82 | +109% |
| Norwegian Cruise Line Holdings NCLH | $19.46 | $20.28 | +4% |
| Global Business Travel Group GBTG | $9.40 | $4.17 | -56% |
| Travel + Leisure Co TNL | $73.27 | $27.29 | -63% |
Compare PT Destinasi Tirta Nusantara Tbk, with another stock
Price, fair value, quality and upside side by side.
Explore undervalued stocks
More undervalued Consumer Cyclical stocks →
Frequently asked questions
Is PT Destinasi Tirta Nusantara Tbk, (PDES) overvalued or undervalued?
What is the fair value of PDES?
What is the quality score of PDES?
What is the revenue of PT Destinasi Tirta Nusantara Tbk, (PDES)?
What is the net profit margin of PDES?
Does PT Destinasi Tirta Nusantara Tbk, pay a dividend?
How we calculate Fair Value
Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.
Track PT Destinasi Tirta Nusantara Tbk, and try Pro for 14 days
One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.
Zero risk: nothing is ever charged. After 14 days you decide whether to stay.