Intrinsic Value

The intrinsic value of Harum Energy Tbk PT (HRUM) under the Base Case is 547.91 IDR per share. Compared with the current market price of 695 IDR, the stock appears Overvalued by 21% .

The intrinsic value is calculated using the DCF method. The model assumes revenue grows about 59% in 2026, then slows: about 3% a year on average over the next five years, less than a third of its five-year pace of 53%. Net margin ends at 9.3% by 2031, below its five-year average of 16%. The forecast years subtract value, so the estimate rests entirely on the years after 2031.

Do our valuations actually work? See backtest results .

HRUM Intrinsic Value
Rp547.91
Overvaluation 21%
Intrinsic Value
Price Rp695

HRUM is valued in line with its history. A premium of this size has been typical over the past 5 years.

Monitor HRUM
Get notified when the price drops
Track Buy Zone
20% below Intrinsic Value Rp438.32
Get notified when the price drops into your buy zone
Current Price Rp695
Intrinsic Value Rp547.91
Margin of Safety 20% Rp438.32
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
Alternatives to HRUM

Fundamental Analysis

What Harum Energy Tbk PT Does

Energy

Harum Energy is an Indonesian resources company best known for mining, processing, and selling thermal coal. It also has a growing nickel business through its mining and processing subsidiaries, so it sits in two key parts of the materials supply chain: supplying fuel coal to power and industrial customers, and supplying nickel products used in batteries and stainless steel.

Headquarters
Indonesia ID
Employees
5 223
IPO date
Oct 6, 2010
Read the full company overview
View Company Overview

Harum Energy has a narrow economic moat

No Moat Narrow Wide

Harum Energy Tbk PT has a narrow economic moat, offering limited protection against competitors and some ability to sustain profitability.

Read the full moat analysis
Financials
Efficiency

Earnings Waterfall
Harum Energy Tbk PT

Wall St Price Targets

Capital Returns

Competitive Landscape

What is the Intrinsic Value of one HRUM stock?

The intrinsic value for Harum Energy Tbk PT (HRUM) under the Base Case is 547.91 IDR.

Is HRUM stock undervalued or overvalued?

Compared with the current market price of 695 IDR, the stock appears Overvalued by 21% .

Back to Top