EN DE

PT Damai Sejahtera Abadi Tbk, (UFOE) Fair Value & Analysis

Consumer Cyclical · ID · Market cap 391B IDR

PD PT Damai Sejahtera Abadi Tbk, UFOE · JK
Price139.00 IDR
Fair Value143.82 IDR
Upside+3.5%
Quality48/100
Watch PT Damai Sejahtera Abadi Tbk, for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 1.6% net margin
Low debt · negative free cash flow
Mixed vs. peers (7/12)
Narrow moat 29/100
Evidence: Medium Range 95.99 IDR – 178.27 IDR Share as image

Fair value as of: Jul 12, 2026

From 15 valuation models · updated 29 days ago

Share price +3.0% over the past month.

Below-average quality, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (95.99 IDR to 178.27 IDR) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

1,874 IDR 124.00 IDR Fair Value 143.82 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 12, 2026.

How to read this chart

60‑month range 124.00 IDR – 1,874 IDR · fair‑value band 95.99 IDR – 178.27 IDR · the 139.00 IDR price screens below the 143.82 IDR fair value. Dashed = 300-day average. As of Jul 12, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

PT Damai Sejahtera Abadi Tbk, (UFOE) currently trades at 139.00 IDR, while our model-based Fair Value estimate is 143.82 IDR, implying the stock looks roughly 3.5% fairly valued today. The Quality Score stands at 48/100 (below-average 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 Damai Sejahtera Abadi Tbk, generated revenue of 1.2T IDR at a net margin of 1.6%. Revenue grew 16.7% year over year. It earns a return on equity of 8.3%. Net debt stands at 103B IDR. Fundamentals as of Jul 12, 2026

Our scenario range runs from 95.99 IDR (bear case) to 178.27 IDR (bull case); at 139.00 IDR, the current price sits within 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 64% below its 52-week high and 17% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 50% fair-value upside, at 3%, UFOE screens richer 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.

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
Highest evidence
Residual Income 71.53 IDR 77.32 IDR 97.39 IDR 76
ROIC Compounder 138.44 IDR 196.42 IDR 279.13 IDR 72
Growth-Adj P/E 95.99 IDR 137.13 IDR 178.27 IDR 68
All 15 models by family
DCF Models
Owner Earnings 14.36 IDR 29.31 IDR 57.02 IDR 31
Earnings-Based
Graham-Dodd 46.37 IDR 224.99 IDR 309.91 IDR 54
Lynch FV 60.25 IDR 86.07 IDR 111.89 IDR 50
PEG = 1.0 60.25 IDR 86.07 IDR 111.89 IDR 46
EPV 121.91 IDR 143.82 IDR 163.30 IDR 59
Multiples
P/E Multiple 112.53 IDR 150.04 IDR 187.55 IDR 63
P/S Multiple 86.95 IDR 115.94 IDR 144.92 IDR 58
P/B Multiple 86.95 IDR 115.94 IDR 144.92 IDR 55
EV/EBIT 193.63 IDR 258.93 IDR 324.23 IDR 53
EV/EBITDA 175.00 IDR 234.09 IDR 293.18 IDR 54
EV/Revenue 129.79 IDR 186.38 IDR 242.97 IDR 43
Asset-Based
NCAV (Graham) 42.16 IDR 56.49 IDR 84.32 IDR 50
Economic Profit
Residual Income 71.53 IDR 77.32 IDR 97.39 IDR 76
ROIC Compounder 138.44 IDR 196.42 IDR 279.13 IDR 72
Growth Earnings
Growth-Adj P/E 95.99 IDR 137.13 IDR 178.27 IDR 68

Widest divergence: Multiples (150.04 IDR) versus DCF Models (29.31 IDR). Highest evidence: Residual Income (76).

Notify me when UFOE reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 1.2T IDR
Revenue growth (YoY) +16.7%
Net margin 1.6%
Return on equity 8.3%
Free cash flow −15.2B IDR FY2025
P/E ratio 25.3
More key figures
Operating margin 2.7%
EPS (TTM) 5.33 IDR
EPS growth (YoY) -1.8%
Net debt 103B IDR FY2025

Figures from reported company fundamentals · as of Jul 12, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 48 · Market factors (momentum, volatility) 27

Profitability 48
Margins and returns on capital today
Quality Growth 70
Are margins and returns improving?
Cashflow 13
Earnings quality: real cash, not paper profit
Fin. Strength 59
Balance sheet, leverage, solvency risk
Investment 73
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 22
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 40
Buybacks instead of dilution

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 Damai Sejahtera Abadi Tbk, together with its subsidiary, engages in the wholesale and retail trading of electronics equipment in Indonesia. It operates through Electronic and Furniture segments.

Full company description

PT Damai Sejahtera Abadi Tbk, together with its subsidiary, engages in the wholesale and retail trading of electronics equipment in Indonesia. It operates through Electronic and Furniture segments. The company is involved in the retail trade of computers and its equipment, telecommunications equipment, and audio and video equipment, as well as furniture, household electrical equipment, and lighting equipment and accessories. It also provides repairs and maintenance of cars and motorcycles. PT Damai Sejahtera Abadi Tbk was founded in 2004 and is based in Surabaya, Indonesia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Damai Sejahtera Abadi Tbk, reported revenue of 1.2T IDR in FY2025 versus 700B IDR in FY2021, a compound +13.7%/yr. Reported net income was 19.8B IDR in FY2025, compounding +13.3%/yr from FY2021.

Growth Quality 51/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.2T IDR
Latest YoY
+15.5%
Avg. growth/yr (3Y) 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.
+14.9%
Avg. growth/yr (5Y) 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.
+10.9%
Avg. growth/yr (8Y) 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.
+10.4%
Revenue +13.7%/yr
FY21 700B IDR
FY22 770B IDR
FY23 882B IDR
FY24 1.0T IDR
FY25 1.2T IDR
Net income +13.3%/yr
FY21 12.0B IDR
FY22 12.6B IDR
FY23 12.9B IDR
FY24 18.9B IDR
FY25 19.8B IDR

Watch UFOE: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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 Damai Sejahtera Abadi Tbk, Fair Value". https://www.fairvalue-calculator.com/stock/UFOE

Peer Group

Department Stores · 127 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.

Quality Score 48 · Below median
Fair Value upside +4% · Above median
Return on equity (TTM) 8% · Above median
Return on assets 5% · Top 25%
Net margin (TTM) 2% · Below median
Operating margin (TTM) 3% · Below median
Revenue growth 17% · Top 25%
Debt / equity 0.05× · Lower than median

Valuation Multiples vs Department Stores median · lower = cheaper

P/E (TTM) 25.3× · Pricier than median
P/B 1.60× · Pricier than median
P/S (TTM) 0.32× · Cheaper than median
EV/EBITDA 6.2× · Cheaper than median

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.

VALUE 38 · sector 26
FUTURE 84 · sector 2
PAST 33 · sector 16
HEALTH 97 · sector 96
DIVIDEND 0 · sector 37

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Department Stores stocks, each showing price versus our Fair Value estimate (as of Jul 12, 2026).

Stock Price Fair Value vs Fair Value
Falabella S.A FALABELLA 5,875 CLP 8,880 CLP +51%
El Puerto de Liverpool, S.A. LIVEPOLC1 99.62 MXN 263.70 MXN +165%
99 Speed Mart Retail Holdings 5326 3.70 MYR 1.45 MYR -61%
Cencosud S.A CENCOSUD 2,040 CLP 2,516 CLP +23%
Vishal Mega Mart Limited VMM ₹113.94 ₹37.39 -67%
SHINSEGAE Inc 004170 610,000 KRW 200,259 KRW -67%
Organización Soriana, S. A. B. de C. V., SORIANAB 30.04 MXN 59.59 MXN +98%
Lotte Shopping Co 023530 155,300 KRW 81,725 KRW -47%
Lojas Renner S.A LREN3 R$14.10 R$33.36 +137%
La Comer, S.A. LACOMERUBC 34.37 MXN 51.49 MXN +50%

Compare PT Damai Sejahtera Abadi Tbk, with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is PT Damai Sejahtera Abadi Tbk, (UFOE) overvalued or undervalued?
As of Jul 12, 2026, our model estimates a fair value of 143.82 IDR versus a price of 139.00 IDR, about +3% (fairly valued).
What is the fair value of UFOE?
Our model-based fair value for PT Damai Sejahtera Abadi Tbk, is 143.82 IDR (as of Jul 12, 2026), built from audited fundamentals. The current price is 139.00 IDR.
What is the quality score of UFOE?
PT Damai Sejahtera Abadi Tbk, has a Quality Score of 48/100. 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 revenue of PT Damai Sejahtera Abadi Tbk, (UFOE)?
PT Damai Sejahtera Abadi Tbk, reported trailing-twelve-month revenue of about 1.2T IDR (latest available figure, as of Jul 12, 2026).
What is the net profit margin of UFOE?
The net profit margin of PT Damai Sejahtera Abadi Tbk, is about 1.6%, meaning it keeps roughly 1.6% of revenue as net income. Based on the latest reported figures.

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.

14 days Pro free · no card

Track PT Damai Sejahtera Abadi 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.