Dashboard Tools Market News Investing Ideas Pricing
Search 100,000+ stocks...
Sign Up
Log in
P

PT Adaro Andalan Indonesia Tbk
IDX:AADI

Watchlist Manager
PT Adaro Andalan Indonesia Tbk
IDX:AADI
Watchlist
Price: 10 850 IDR 2.12% Market Closed
Market Cap: Rp84.5T
Write Note Create Alert Ask AI

Intrinsic Value

The intrinsic value of one AADI stock under the Base Case scenario is 12 664.81 IDR. Compared to the current market price of 10 850 IDR, PT Adaro Andalan Indonesia Tbk is Undervalued by 14%.

Valuation Methods:
DCF Value
Rp21 268.18
Multiples-Based Value
Rp4 061.45
DCF Value
Rp21 268.18
Multiples-Based Value
Rp4 061.45
AADI Intrinsic Value
12 664.81 IDR
Undervaluation 14%
Intrinsic Value
Price Rp10 850
P
Worst Case
Base Case
Best Case
Get notified when the price drop
Track Buy Zone
20% below Intrinsic Value Rp10 131.85
Get notified when the price drops into your buy zone
Intrinsic Value Rp12 664.81
Current Price Rp10 850
Margin of Safety 20% Rp10 131.85
Or choose another margin of safety
0% below Intrinsic Value
10% below Intrinsic Value
30% below Intrinsic Value
40% below Intrinsic Value
50% below Intrinsic Value
Custom
Valuation History
What is Valuation History?
Ask AI Assistant
What other research platforms think about AADI?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is AADI valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for PT Adaro Andalan Indonesia Tbk.

Explain Valuation
Alternatives to AADI

Fundamental Analysis

Financials

Revenue & Expenses Breakdown
PT Adaro Andalan Indonesia Tbk

Efficiency

Earnings Waterfall
PT Adaro Andalan Indonesia Tbk

Wall St
Price Targets

Dividends

Shareholder Yield

Competitive Landscape

See Also

Summary
AADI intrinsic value, competitors valuation, and company profile.
DCF Valuation
AADI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AADI stock valuation using valuation multiples.
Wall Street Estimates
AADI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
AADI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
What is the Intrinsic Value of one AADI stock?

The intrinsic value of one AADI stock under the Base Case scenario is 12 664.81 IDR.

Is AADI stock undervalued or overvalued?

Compared to the current market price of 10 850 IDR, PT Adaro Andalan Indonesia Tbk is Undervalued by 14%.

Back to Top
ALPHA SPREAD
Follow us
Join more than 327,800+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

AI Assistant
Get AI-powered insights for any company or topic.
Open AI Assistant
Other Tools
Stock Screener
Discover stocks
Stock Comparison
Smarter decisions through side-by-side analysis
Intrinsic Value Calculator
Discover the true worth of your stocks
DCF Value Calculator
Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett