Adaro Andalan Indonesia Tbk (AADI) fair value: what the stock is really worth
As of Nov 6, 2026: fair value (intrinsic value) of Adaro Andalan Indonesia Tbk stock IDR 16,183, price IDR 10,150, upside +59.4%, quality 66 out of 100. Rating: strongly undervalued. Calculated from audited financials with 20 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 7, 2026.
How to read this chart
23‑month range 5,085 IDR – 12,450 IDR · fair‑value band 12,302 IDR – 22,303 IDR · the 10,150 IDR price screens below the 16,183 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). As of Nov 7, 2026.
Follow Adaro Andalan Indonesia Tbk in your weekly email
Every Wednesday you see whether Adaro Andalan Indonesia Tbk is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
PT Adaro Andalan Indonesia Tbk engages in the coal mining activities.
Show moreShow less
The company is also involved in the logistics business which includes coal barging and transshipment, fuel oil transportation and management, river channel management and dredging, multipurpose terminal and stockpile management, stevedoring, and shipyard operations.
In addition, it engages in construction, operation, and maintenance of drinking water supply system; mine water pumping and processing services; water treatment; water solution services; and lease of powerplant and supporting activities.
Further, the company is involved in forestry business; port; manufacture, repair, and maintenance of sea transportation; trading, handling, and barging of coal; sea transportation; and investment activities, as well as provision of terminal handling and mining support services.
PT Adaro Andalan Indonesia Tbk was founded in 2004 and is headquartered in Jakarta, Indonesia.
Stock analysis
Adaro Andalan Indonesia Tbk (AADI) currently trades at 10,150 IDR, while our model-based Fair Value estimate is 16,183 IDR, implying the stock looks roughly 37% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 19,072 IDR per share, and 17 of the 20 models we run sit above the 10,150 IDR price.
Bear case: the Asset-Based group reads lowest at 4,041 IDR, and 3 of the 20 models stay below the price. Data coverage for this calculation is low.
Scenario range: 12,302 IDR (bear) to 22,303 IDR (bull), the price of 10,150 IDR sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 66/100 (solid quality), in the Energy sector.
Mixed Growth: Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
Adaro Andalan Indonesia Tbk reported revenue of $4.9B in FY2025 versus $3.9B in FY2021, a compound +6.2%/yr. Reported net income was $760M in FY2025, compounding −2.2%/yr from FY2021.
Key figures
Market cap 79.0T IDR (≈ $4.4B) Mid · P/E ratio 5.4 · P/S ratio 0.83 · EPS (TTM) 1,897 IDR · Dividend yield 5.4% · Net margin 15.5% · Return on equity 24.0% · Return on assets (EBIT) 25.9% (5-year average).
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 62 out of 100 (medium confidence).
What moves the price
The share trades about 18% below its 52-week high and 54% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Energy peers we cover trades at −25% fair-value upside, at 59%, AADI screens cheaper than that median.
Fair Value models
Bear12,302 IDRFair Value 16,183 IDRBull22,303 IDR
Price 10,150 IDR · Upside +59.4%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2025 figures (about 10 months old). Earnings retained since then (1,157 IDR per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF9,771 IDR12,344 IDR16,539 IDR78
Growth DCF10,029 IDR12,452 IDR16,104 IDR77
Residual Income8,863 IDR10,521 IDR13,588 IDR73
All 20 models by family
DCF Models
FCF DCF9,771 IDR12,344 IDR16,539 IDR78
5Y Revenue Exit9,455 IDR13,193 IDR18,616 IDR70
5Y P/E Exit13,273 IDR19,790 IDR27,566 IDR68
10Y Revenue Exit9,355 IDR11,871 IDR14,522 IDR65
10Y P/E Exit11,579 IDR15,439 IDR19,113 IDR62
Earnings-Based
Graham-Dodd12,017 IDR14,688 IDR16,524 IDR65
EPV14,602 IDR16,386 IDR17,847 IDR71
Dividend Discount
Gordon GGM4,205 IDR4,507 IDR4,953 IDR67
DDM Multi-Stage4,205 IDR4,912 IDR5,804 IDR65
Multiples
P/E Multiple18,556 IDR24,742 IDR30,927 IDR63
P/S Multiple10,274 IDR13,698 IDR17,123 IDR58
P/B Multiple8,142 IDR10,857 IDR13,571 IDR55
EV/EBIT18,555 IDR24,615 IDR30,675 IDR66
EV/Revenue9,963 IDR14,073 IDR18,182 IDR54
Asset-Based
NCAV (Graham)3,016 IDR4,041 IDR6,031 IDR54
Growth DCF
Growth DCF10,029 IDR12,452 IDR16,104 IDR77
Rev-Margin DCF9,455 IDR13,452 IDR18,388 IDR70
Economic Profit
Residual Income8,863 IDR10,521 IDR13,588 IDR73
ROIC Compounder14,602 IDR16,806 IDR18,854 IDR69
Growth Earnings
Growth-Adj P/E13,351 IDR19,072 IDR24,794 IDR65
The fair value above starts from this blend and is adjusted for a cyclical trough year.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.55/100
Spin-off in 2024: revenue and profit before it include the divested business. Growth is measured afresh from 2024.
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Basis: EBIT basis.
+0.8%
Earnings growth per share plus dividend.
Earnings per share, growth per year−4.6%
Dividend (yield on the price)5.4%
Profit margin 2021 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.34% → 21%
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far and less than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
−3.0%
The company could shrink this much every year for the next five years and today's price would still be justified.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+2.7%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in USD, USA: IMF forecast 2.4% a year to 2030, 3.1% from 2016 to 2025) that is about −5.3% a year for the price and +0.3% for the forecasts.
Compare Adaro Andalan Indonesia Tbk with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Thermal Coal · 82 stocks
Beats the industry median on 12/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score66 · Top 25%
Fair Value upside+59.4% · Top 25%
Profitability
Return on equity (12 months)24.0% · Top 25%
Return on assets13.3% · Top 25%
Net margin (12 months)16.3% · Top 25%
Operating margin (12 months)28.1% · Top 25%
Growth and dividend
Revenue growth (quarter YoY)16.8% · Above median
Dividend yield (12 months)5.4% · Top 25%
Balance sheet
Debt / equity0.23× · Above median
Valuation Multiplesvs Thermal Coal median · lower = cheaper
P/E (12 months)5.4× · Cheapest 25%
P/B1.31× · Pricier than median
P/S (12 months)0.83× · Cheaper than median
Price / free cash flow (fiscal year)8.2× · Cheaper than median
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Cite: Fair Value Calculator (2026). "Adaro Andalan Indonesia Tbk Fair Value". https://www.fairvalue-calculator.com/stock/AADI
Frequently asked questions
Is Adaro Andalan Indonesia Tbk (AADI) overvalued or undervalued?
As of Nov 7, 2026, our model estimates a fair value of 16,183 IDR versus a price of 10,150 IDR, about +59% upside (undervalued).
What is the fair value of AADI?
Our model-based fair value for Adaro Andalan Indonesia Tbk is 16,183 IDR (as of Nov 7, 2026), built from audited fundamentals. The current price: 10,150 IDR.
What is the quality score of AADI?
Adaro Andalan Indonesia Tbk has a Quality Score of 66/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Adaro Andalan Indonesia Tbk (AADI)?
Our model-based price target is the fair value of 16,183 IDR (as of Nov 7, 2026) from 20 valuation models. Cautious scenario 12,302 IDR, optimistic scenario 22,303 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the Adaro Andalan Indonesia Tbk stock forecast for 2026?
Our models put fair value at 16,183 IDR, about +59% upside versus a price of 10,150 IDR (undervalued). Cautious scenario 12,302 IDR, optimistic scenario 22,303 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of Adaro Andalan Indonesia Tbk (AADI)?
Adaro Andalan Indonesia Tbk reported trailing-twelve-month revenue of about $5.3B (latest available figure, as of Nov 7, 2026).
Does Adaro Andalan Indonesia Tbk pay a dividend?
Adaro Andalan Indonesia Tbk currently shows a dividend yield of 5.35% relative to its recent price (as of Nov 7, 2026).
How much is the dividend of Adaro Andalan Indonesia Tbk (AADI) and when is the ex-dividend date?
Adaro Andalan Indonesia Tbk pays a dividend of 543.09 IDR per share a year, a dividend yield of 5.4%. The last ex-dividend date was Jun 5, 2026. The payout ratio is 30.7% of earnings. Free cash flow covers the dividend 2.29 times. Our assessment: Well covered. A low payout and the dividend is fully funded by free cash flow, a comfortable, sustainable dividend.
What growth is priced into Adaro Andalan Indonesia Tbk (AADI)?
For today's price to be fair in a discounted-cash-flow model, Adaro Andalan Indonesia Tbk would have to grow free cash flow by -3.0 % per year for five years (discount rate 12.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +6.2 % per year. As of Nov 7, 2026.
What discount rate (WACC) does the fair value of AADI use?
Our models discount Adaro Andalan Indonesia Tbk at 12.0 %: a base by market capitalisation (mid), country premium for Indonesia. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Adaro Andalan Indonesia Tbk that is -3.0 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (12.0 %) and the same formula as our fair value.
How much growth has Adaro Andalan Indonesia Tbk (AADI) delivered so far?
Over the past 4 years revenue at Adaro Andalan Indonesia Tbk grew +6.2 % a year. The price currently implies free-cash-flow growth of -3.0 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Adaro Andalan Indonesia Tbk (AADI) growing?
The median revenue growth in the sector is +14.1 % a year. That is the yardstick for the growth priced into Adaro Andalan Indonesia Tbk (-3.0 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Adaro Andalan Indonesia Tbk (AADI)?
The free-cash-flow yield on the price is 12.25 %: that much free cash flow Adaro Andalan Indonesia Tbk produces per unit of market value. When it exceeds the discount rate of our models (12.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Adaro Andalan Indonesia Tbk (AADI)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Adaro Andalan Indonesia Tbk it is 16,183 IDR per share (as of Nov 7, 2026), against a price of 10,150 IDR. It is the blended result of 20 valuation models in 8 families (DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Adaro Andalan Indonesia Tbk stock overvalued or undervalued in 2026?
As of Nov 7, 2026, AADI trades below its calculated fair value: price 10,150 IDR, fair value 16,183 IDR, a gap of about +59% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of AADI?
No. The price is what the market pays today (10,150 IDR); the fair value is what the company's own numbers justify (16,183 IDR). For Adaro Andalan Indonesia Tbk the two are 6,033 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is Adaro Andalan Indonesia Tbk worth?
The market values Adaro Andalan Indonesia Tbk at about 79.0T IDR (market capitalisation, as of Nov 7, 2026). Per share that is 10,150 IDR; our models calculate a fair value of 16,183 IDR per share.
What do the bullish and bearish scenarios say about AADI?
Our models span a range for Adaro Andalan Indonesia Tbk: cautious scenario 12,302 IDR, base 16,183 IDR, optimistic 22,303 IDR per share (as of Nov 7, 2026, price 10,150 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of AADI?
Adaro Andalan Indonesia Tbk trades at a price-to-earnings ratio of 5.4 (as of Nov 7, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 16,183 IDR is built from several models across several years. Other multiples: P/B 1.3, P/S 0.8, EV/EBITDA 2.9.
How solid is the balance sheet of Adaro Andalan Indonesia Tbk (AADI)?
Balance-sheet figures for Adaro Andalan Indonesia Tbk (as of Nov 7, 2026): return on equity 24.0%, debt of 0.23 per unit of equity. They feed the Quality Score of 66/100, which measures business quality independently of the share price.
How far is AADI from its 52-week high?
Adaro Andalan Indonesia Tbk trades at 10,150 IDR, about 18% below its 52-week high of 12,450 IDR and 54% above the low of 6,572 IDR (as of Nov 6, 2026). Distance from the high says nothing about value: that is what the fair value of 16,183 IDR is for.
Which stocks are comparable to Adaro Andalan Indonesia Tbk?
From the same area (Energy) we also value China Shenhua Energy Company, Shaanxi Coal Industry Company, Adani Enterprises Limited, China Coal Energy Company, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Adaro Andalan Indonesia Tbk stock attractive at the current price?
The data as of Nov 7, 2026: price 10,150 IDR, calculated fair value 16,183 IDR (+59%), Quality Score 66/100, from 20 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of AADI calculated?
We run Adaro Andalan Indonesia Tbk through 20 models from 8 families: DCF Models, Earnings-Based, Dividend Discount, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of 16,183 IDR builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0% above its aggregate fair value. Adaro Andalan Indonesia Tbk currently trades 37% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Adaro Andalan Indonesia Tbk (AADI)?
The closing price on Nov 6, 2026 was 10,150 IDR. Our model-based fair value is 16,183 IDR, about +59% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Adaro Andalan Indonesia Tbk right now?
The price is below even our cautious bear case (12,302 IDR). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (66/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (12,302 IDR to 22,303 IDR) leaves room in how you read the outcome.
Key figures of Adaro Andalan Indonesia Tbk
How large is the market capitalisation of Adaro Andalan Indonesia Tbk (AADI)?
The market capitalisation of Adaro Andalan Indonesia Tbk is 79.0T IDR (≈ $4.4B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Adaro Andalan Indonesia Tbk (AADI)?
The price-to-sales ratio of Adaro Andalan Indonesia Tbk is 0.83 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Adaro Andalan Indonesia Tbk (AADI)?
Earnings per share at Adaro Andalan Indonesia Tbk are 1,897 IDR (price ÷ EPS = P/E 5.4). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Adaro Andalan Indonesia Tbk (AADI)?
The dividend yield of Adaro Andalan Indonesia Tbk is 5.4% (payout 28.6%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Adaro Andalan Indonesia Tbk (AADI)?
The net margin of Adaro Andalan Indonesia Tbk is 15.5% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Adaro Andalan Indonesia Tbk (AADI)?
The return on equity (ROE) of Adaro Andalan Indonesia Tbk is 24.0% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Adaro Andalan Indonesia Tbk (AADI)?
On an EBIT basis the return on assets of Adaro Andalan Indonesia Tbk is 25.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Adaro Andalan Indonesia Tbk (AADI)?
The operating margin of Adaro Andalan Indonesia Tbk is 28.1% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Adaro Andalan Indonesia Tbk (AADI)?
Revenue at Adaro Andalan Indonesia Tbk is growing +16.8% versus a year earlier (3y avg −14.0%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Adaro Andalan Indonesia Tbk (AADI)?
Earnings per share at Adaro Andalan Indonesia Tbk are growing +32.1% versus a year earlier. How much earnings per share grew versus a year earlier.
Free · no account needed
Watch Adaro Andalan Indonesia Tbk in the live analysis
One click puts Adaro Andalan Indonesia Tbk on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 7, 2026