
Adaro Minerals Indonesia Tbk PT
IDX:ADMR

Intrinsic Value
The intrinsic value of one
ADMR
stock under the Base Case scenario is
2 364.32
IDR.
Compared to the current market price of 790 IDR,
Adaro Minerals Indonesia Tbk PT
is
Undervalued by 67%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Adaro Minerals Indonesia Tbk PT
Fundamental Analysis


Revenue & Expenses Breakdown
Adaro Minerals Indonesia Tbk PT
Balance Sheet Decomposition
Adaro Minerals Indonesia Tbk PT
Current Assets | 842.8m |
Cash & Short-Term Investments | 612.6m |
Receivables | 140.4m |
Other Current Assets | 89.8m |
Non-Current Assets | 1.2B |
PP&E | 1.1B |
Intangibles | 733.6k |
Other Non-Current Assets | 144.5m |
Free Cash Flow Analysis
Adaro Minerals Indonesia Tbk PT
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Adaro Minerals Indonesia Tbk PT
Revenue
|
1.2B
USD
|
Cost of Revenue
|
-576.4m
USD
|
Gross Profit
|
577.8m
USD
|
Operating Expenses
|
-38.2m
USD
|
Operating Income
|
539.6m
USD
|
Other Expenses
|
-102.9m
USD
|
Net Income
|
436.7m
USD
|
ADMR Profitability Score
Profitability Due Diligence
Adaro Minerals Indonesia Tbk PT's profitability score is 82/100. The higher the profitability score, the more profitable the company is.

Score
Adaro Minerals Indonesia Tbk PT's profitability score is 82/100. The higher the profitability score, the more profitable the company is.
ADMR Solvency Score
Solvency Due Diligence
Adaro Minerals Indonesia Tbk PT's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Score
Adaro Minerals Indonesia Tbk PT's solvency score is 67/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADMR Price Targets Summary
Adaro Minerals Indonesia Tbk PT
According to Wall Street analysts, the average 1-year price target for
ADMR
is 1 489.2 IDR
with a low forecast of 1 282.7 IDR and a high forecast of 1 890 IDR.
Dividends
Current shareholder yield for ADMR 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
ADMR
stock under the Base Case scenario is
2 364.32
IDR.
Compared to the current market price of 790 IDR,
Adaro Minerals Indonesia Tbk PT
is
Undervalued by 67%.