
Polychem Indonesia Tbk PT
IDX:ADMG

Intrinsic Value
The intrinsic value of one
ADMG
stock under the Base Case scenario is
319.33
IDR.
Compared to the current market price of 104 IDR,
Polychem Indonesia Tbk PT
is
Undervalued by 67%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Polychem Indonesia Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Polychem Indonesia Tbk PT
Balance Sheet Decomposition
Polychem Indonesia Tbk PT
Current Assets | 55.3m |
Cash & Short-Term Investments | 10.5m |
Receivables | 12.1m |
Other Current Assets | 32.7m |
Non-Current Assets | 100.3m |
Long-Term Investments | 357.9k |
PP&E | 99.8m |
Other Non-Current Assets | 51k |
Free Cash Flow Analysis
Polychem Indonesia Tbk PT
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Polychem Indonesia Tbk PT
Revenue
|
104.9m
USD
|
Cost of Revenue
|
-105.6m
USD
|
Gross Profit
|
-688.5k
USD
|
Operating Expenses
|
-9.4m
USD
|
Operating Income
|
-10.1m
USD
|
Other Expenses
|
-2.3m
USD
|
Net Income
|
-12.4m
USD
|
ADMG Profitability Score
Profitability Due Diligence
Polychem Indonesia Tbk PT's profitability score is 23/100. The higher the profitability score, the more profitable the company is.

Score
Polychem Indonesia Tbk PT's profitability score is 23/100. The higher the profitability score, the more profitable the company is.
ADMG Solvency Score
Solvency Due Diligence
Polychem Indonesia Tbk PT's solvency score is 88/100. The higher the solvency score, the more solvent the company is.

Score
Polychem Indonesia Tbk PT's solvency score is 88/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADMG Price Targets Summary
Polychem Indonesia Tbk PT
Dividends
Current shareholder yield for ADMG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
ADMG
stock under the Base Case scenario is
319.33
IDR.
Compared to the current market price of 104 IDR,
Polychem Indonesia Tbk PT
is
Undervalued by 67%.