
Adaro Energy Indonesia TBK PT
IDX:ADRO

Intrinsic Value
The intrinsic value of one
ADRO
stock under the Base Case scenario is
2 269.49
IDR.
Compared to the current market price of 1 855 IDR,
Adaro Energy Indonesia TBK PT
is
Undervalued by 18%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Adaro Energy Indonesia TBK PT
Fundamental Analysis


Revenue & Expenses Breakdown
Adaro Energy Indonesia TBK PT
Balance Sheet Decomposition
Adaro Energy Indonesia TBK PT
Current Assets | 2.6B |
Cash & Short-Term Investments | 2B |
Receivables | 434.6m |
Other Current Assets | 137.5m |
Non-Current Assets | 4.1B |
Long-Term Investments | 653.5m |
PP&E | 2.1B |
Intangibles | 39.7m |
Other Non-Current Assets | 1.3B |
Free Cash Flow Analysis
Adaro Energy Indonesia TBK PT
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Adaro Energy Indonesia TBK PT
Revenue
|
2.1B
USD
|
Cost of Revenue
|
-1.2B
USD
|
Gross Profit
|
874m
USD
|
Operating Expenses
|
-150.3m
USD
|
Operating Income
|
723.7m
USD
|
Other Expenses
|
656.3m
USD
|
Net Income
|
1.4B
USD
|
ADRO Profitability Score
Profitability Due Diligence
Adaro Energy Indonesia TBK PT's profitability score is 66/100. The higher the profitability score, the more profitable the company is.

Score
Adaro Energy Indonesia TBK PT's profitability score is 66/100. The higher the profitability score, the more profitable the company is.
ADRO Solvency Score
Solvency Due Diligence
Adaro Energy Indonesia TBK PT's solvency score is 74/100. The higher the solvency score, the more solvent the company is.

Score
Adaro Energy Indonesia TBK PT's solvency score is 74/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
ADRO Price Targets Summary
Adaro Energy Indonesia TBK PT
According to Wall Street analysts, the average 1-year price target for
ADRO
is 3 131.21 IDR
with a low forecast of 1 818 IDR and a high forecast of 4 515 IDR.
Dividends
Current shareholder yield for ADRO 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
ADRO
stock under the Base Case scenario is
2 269.49
IDR.
Compared to the current market price of 1 855 IDR,
Adaro Energy Indonesia TBK PT
is
Undervalued by 18%.