EN DE

PT Alamtri Resources Indonesia Tbk, (ADRO) Fair Value & Analysis

Energy · ID · Market cap 71.7T IDR

PA PT Alamtri Resources Indonesia Tbk, ADRO · JK
Price2,540 IDR
Fair Value3,220 IDR
Upside+26.8%
Quality61/100
Watch PT Alamtri Resources Indonesia Tbk, for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 25.4% net margin
Low debt · negative free cash flow
Ranks above peers (9/14)
Wide moat 67/100
Evidence: Medium Range 2,505 IDR – 4,115 IDR Share as image

Fair value as of: Jul 19, 2026

From 12 valuation models · updated 21 days ago

Fair value updated Jul 19, 2026, revised from 3,263 IDR to 3,220 IDR (−1.3%) since Jul 14, 2026. Share price +10.4% over the past month.

A solid business, screening 27% undervalued on our models.

What matters now

  • Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
  • Our model range runs from 2,505 IDR (bear) to 4,115 IDR (bull), base 3,220 IDR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 61/100 (solid quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

2,600 IDR 278.67 IDR Fair Value 3,220 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range 278.67 IDR – 2,600 IDR · fair‑value band 2,505 IDR – 4,115 IDR · the 2,540 IDR price screens below the 3,220 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

PT Alamtri Resources Indonesia Tbk, (ADRO) currently trades at 2,540 IDR, while our model-based Fair Value estimate is 3,220 IDR, implying the stock looks roughly 26.8% undervalued today. The Quality Score stands at 61/100 (solid quality), in the Energy sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: medium), always confirm before acting.

Over the trailing twelve months, PT Alamtri Resources Indonesia Tbk, generated revenue of 2.0B IDR at a net margin of 25.4%. Revenue grew 23.4% year over year. It earns a return on equity of 10.3%. The balance sheet holds a net cash position of 227M IDR. Fundamentals as of Jul 19, 2026

Our scenario range runs from 2,505 IDR (bear case) to 4,115 IDR (bull case); at 2,540 IDR, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 2% below its 52-week high and 77% above its 52-week low, currently above its 200-day average. For context, the median of 10 Energy peers we cover trades at -12% fair-value upside, at 27%, ADRO screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Residual Income 2,505 IDR 2,684 IDR 4,651 IDR 76
ROIC Compounder 2,684 IDR 3,220 IDR 3,757 IDR 72
Growth-Adj P/E 2,147 IDR 3,041 IDR 3,936 IDR 68
All 12 models by family
Earnings-Based
Graham-Dodd 1,789 IDR 2,326 IDR 2,505 IDR 54
EPV 2,684 IDR 3,220 IDR 3,578 IDR 59
Multiples
P/E Multiple 2,862 IDR 3,757 IDR 4,830 IDR 63
P/S Multiple 1,073 IDR 1,431 IDR 1,789 IDR 58
P/B Multiple 3,578 IDR 4,651 IDR 5,904 IDR 55
EV/EBIT 2,684 IDR 3,399 IDR 4,294 IDR 53
EV/EBITDA 2,326 IDR 3,041 IDR 3,757 IDR 54
EV/Revenue 1,252 IDR 1,610 IDR 1,968 IDR 43
Asset-Based
NCAV (Graham) 1,431 IDR 1,789 IDR 2,862 IDR 50
Economic Profit
Residual Income 2,505 IDR 2,684 IDR 4,651 IDR 76
ROIC Compounder 2,684 IDR 3,220 IDR 3,757 IDR 72
Growth Earnings
Growth-Adj P/E 2,147 IDR 3,041 IDR 3,936 IDR 68

Widest divergence: Multiples (3,041 IDR) versus Asset-Based (1,789 IDR). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 2.0B IDR
Revenue growth (YoY) +23.4%
Net margin 25.4%
Return on equity 10.3%
Free cash flow −161M IDR FY2025
P/E ratio 7.0
More key figures
Operating margin 31.1%
EPS (TTM) 309.57 IDR
EPS growth (YoY) +74.8%
Net cash 227M IDR FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 58 · Market factors (momentum, volatility) 76

Profitability 43
Margins and returns on capital today
Quality Growth 18
Are margins and returns improving?
Cashflow 41
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 67
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 67
Price trend over the last 3–12 months (market factor)
52W Momentum 95
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

PT Alamtri Resources Indonesia Tbk, together with its subsidiaries, engages in the coal and mining business in Indonesia. It operates through Coal Mining and Trading; Mining Services; Logistics; and Others segments. The company provides trading, transportation, warehousing, quarrying, cargo handling, and mining and transportation support services.

Full company description

PT Alamtri Resources Indonesia Tbk, together with its subsidiaries, engages in the coal and mining business in Indonesia. It operates through Coal Mining and Trading; Mining Services; Logistics; and Others segments. The company provides trading, transportation, warehousing, quarrying, cargo handling, and mining and transportation support services. It is involved in the agriculture, construction, and seaport service activities, as well as repair and installation of machines, power supply, water treatment, and forestry and industry related activities. In addition, the company provides investment, trading and power plant, electric power supply, metal processing, and stone sand and other clays quarrying services; and transmission, distribution, and sale of electricity. It also exports its products to China, India, Korea, and Singapore. The company was formerly known as PT Adaro Energy Indonesia Tbk and changed its name to PT Alamtri Resources Indonesia Tbk in November 2024. The company was founded in 2004 and is headquartered in Jakarta, Indonesia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Alamtri Resources Indonesia Tbk, reported revenue of 1.9B IDR in FY2025 versus 4.0B IDR in FY2021, a compound −17.5%/yr. Reported net income was 442M IDR in FY2025, compounding −17.0%/yr from FY2021.

Growth Quality 13/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
1.9B IDR
Latest YoY
−11.0%
Avg. growth/yr (3Y)
−38.9%
Avg. growth/yr (5Y)
−6.1%
Avg. growth/yr (20Y)
−33.8%
Revenue −17.5%/yr
FY21 4.0B IDR
FY22 8.1B IDR
FY23 6.5B IDR
FY24 2.1B IDR
FY25 1.9B IDR
Net income −17.0%/yr
FY21 933M IDR
FY22 2.5B IDR
FY23 1.6B IDR
FY24 1.4B IDR
FY25 442M IDR

Watch ADRO: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

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). "PT Alamtri Resources Indonesia Tbk, Fair Value". https://www.fairvalue-calculator.com/stock/ADRO

Peer Group

Thermal Coal · 101 stocks

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.

Quality Score 61 · Top 25%
Fair Value upside +27% · Above median
Return on equity (TTM) 10% · Above median
Return on assets 5% · Top 25%
Net margin (TTM) 25% · Top 25%
Operating margin (TTM) 31% · Top 25%
Revenue growth 23% · Top 25%
Dividend yield (TTM) 0.0% · Below median
Debt / equity 0.16× · Lower than median

Valuation Multiples vs Thermal Coal median · lower = cheaper

P/E (TTM) 8.1× · Cheaper than 75% of peers
P/B 1.60× · Pricier than median
P/S (TTM) 3.65× · Pricier than 75% of peers
EV/EBITDA 8.4× · Pricier than median
PEG 0.85× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 69 · sector 27
FUTURE 100 · sector 0
PAST 41 · sector 21
HEALTH 92 · sector 92
DIVIDEND 0 · sector 31

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Coal Oil & gas

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Thermal Coal stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Compare PT Alamtri Resources Indonesia Tbk, with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Energy stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is PT Alamtri Resources Indonesia Tbk, (ADRO) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of 3,220 IDR versus a price of 2,540 IDR, about +27% (undervalued).
What is the fair value of ADRO?
Our model-based fair value for PT Alamtri Resources Indonesia Tbk, is 3,220 IDR (as of Jul 19, 2026), built from audited fundamentals. The current price is 2,540 IDR.
What is the quality score of ADRO?
PT Alamtri Resources Indonesia Tbk, has a Quality Score of 61/100. 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 revenue of PT Alamtri Resources Indonesia Tbk, (ADRO)?
PT Alamtri Resources Indonesia Tbk, reported trailing-twelve-month revenue of about 2.0B IDR (latest available figure, as of Jul 19, 2026).
What is the net profit margin of ADRO?
The net profit margin of PT Alamtri Resources Indonesia Tbk, is about 25.4%, meaning it keeps roughly 25.4% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track PT Alamtri Resources Indonesia Tbk, and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.