Adaro Minerals Indonesia Tbk PT
IDX:ADMR

Watchlist Manager
Adaro Minerals Indonesia Tbk PT Logo
Adaro Minerals Indonesia Tbk PT
IDX:ADMR
Watchlist
Price: 910 IDR 0.55% Market Closed
Market Cap: 37.2T IDR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one ADMR stock under the Base Case scenario is 2 485.05 IDR. Compared to the current market price of 910 IDR, Adaro Minerals Indonesia Tbk PT is Undervalued by 63%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ADMR Relative Value
Base Case
2 485.05 IDR
Undervaluation 63%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2
P/S
P/S
Price to Sales
2
vs History
88
vs Industry
51
Median 3Y
3.3
Median 5Y
3.3
Industry
1.8
Forward
2
More Details
5.2
P/E
P/E
Price to Earnings
5.2
vs History
88
vs Industry
26
Median 3Y
8.7
Median 5Y
8.8
Industry
15.7
Forward
5.7
More Details
4.3
P/OCF
P/OCF
Price to OCF
4.3
vs History
88
vs Industry
27
Median 3Y
8.4
Median 5Y
8.4
Industry
9.6
More Details
161.6
P/FCFE
P/FCFE
Price to FCFE
161.6
vs History
4
vs Industry
2
Median 3Y
20
Median 5Y
17.5
Industry
16
More Details
1.6
P/B
P/B
Price to Book Value
1.6
vs History
83
vs Industry
39
Median 3Y
3.7
Median 5Y
3.6
Industry
1.5
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
88
vs Industry
55
Median 3Y
3.2
Median 5Y
3.2
Industry
2.1
Forward
1.7
More Details
3.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.4
vs History
88
vs Industry
57
Median 3Y
5.9
Median 5Y
5.9
Industry
7
More Details
3.6
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
3.6
vs History
88
vs Industry
28
Median 3Y
6.2
Median 5Y
6.3
Industry
10.1
Forward
3.7
More Details
3.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
3.6
vs History
88
vs Industry
27
Median 3Y
6.2
Median 5Y
6.3
Industry
13
Forward
4.2
More Details
3.7
EV/OCF
EV/OCF
Enterprise Value to OCF
3.7
vs History
88
vs Industry
30
Median 3Y
8
Median 5Y
8
Industry
11
More Details
16.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
16.5
vs History
30
vs Industry
12
Median 3Y
13.2
Median 5Y
13.2
Industry
14.3
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
83
vs Industry
40
Median 3Y
3.2
Median 5Y
3
Industry
1.3
More Details

Multiples Across Competitors

ADMR Competitors Multiples
Adaro Minerals Indonesia Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Adaro Minerals Indonesia Tbk PT
IDX:ADMR
37.2T IDR 2 5.2 3.6 3.6
ZA
Kumba Iron Ore Ltd
JSE:KIO
102.2B Zac 0 0 0 0
BR
Vale SA
BOVESPA:VALE3
226.2B BRL 1.1 7.2 3.9 5
AU
Fortescue Metals Group Ltd
ASX:FMG
49.2B AUD 1.9 8.1 5.6 5.6
AU
Fortescue Ltd
XMUN:FVJ
28B EUR 1.9 8.1 5.5 5.5
IN
JSW Steel Ltd
NSE:JSWSTEEL
2.4T INR 1.4 71.5 13.3 21.6
US
Nucor Corp
NYSE:NUE
27.6B USD 0.9 13.7 6.8 9.9
LU
ArcelorMittal SA
AEX:MT
22.7B EUR 0.4 19.1 4.5 7.7
JP
Nippon Steel Corp
TSE:5401
3.1T JPY 0.4 6.7 4.9 8.2
IN
Tata Steel Ltd
NSE:TATASTEEL
1.8T INR 0.8 66 9.6 16
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
151.5B CNY 0.5 19.2 14.7 14.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Adaro Minerals Indonesia Tbk PT
IDX:ADMR
Average EV/EBITDA: 7.2
3.6
15%
0.2
ZA
K
Kumba Iron Ore Ltd
JSE:KIO
Not Available
14%
N/A
BR
Vale SA
BOVESPA:VALE3
3.9
9%
0.4
AU
Fortescue Metals Group Ltd
ASX:FMG
5.6
-9%
N/A
AU
F
Fortescue Ltd
XMUN:FVJ
5.5
-9%
N/A
IN
JSW Steel Ltd
NSE:JSWSTEEL
13.3
13%
1
US
Nucor Corp
NYSE:NUE
6.8
9%
0.8
LU
ArcelorMittal SA
AEX:MT
4.5
12%
0.4
JP
Nippon Steel Corp
TSE:5401
4.9
7%
0.7
IN
Tata Steel Ltd
NSE:TATASTEEL
9.6
20%
0.5
CN
Baoshan Iron & Steel Co Ltd
SSE:600019
14.7
N/A N/A

See Also

Summary
ADMR intrinsic value, competitors valuation, and company profile.
DCF Valuation
ADMR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ADMR stock valuation using valuation multiples.
Wall Street Estimates
ADMR 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
ADMR 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
Back to Top
ALPHA SPREAD
Follow us
Join more than 252,800+ value investors using Alpha Spread
Create a 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

© 2025 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.