EN DE

PT Harum Energy Tbk, through its subsidiaries, (HRUM) Fair Value & Analysis

Energy · ID · Market cap 10.9T IDR

PH PT Harum Energy Tbk, through its subsidiaries, HRUM · JK
Price815.00 IDR
Fair Value898.00 IDR
Upside+10.2%
Quality40/100
Watch PT Harum Energy Tbk, through its subsidiaries, for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 2.9% net margin
Moderate debt · negative free cash flow
Mixed vs. peers (7/13)
Narrow moat 34/100
Evidence: Medium Range 718.40 IDR – 1,078 IDR Share as image

Fair value as of: Jul 20, 2026

From 14 valuation models · updated 20 days ago

Fair value updated Jul 20, 2026, revised from 902.95 IDR to 898.00 IDR (−0.5%) since Jul 16, 2026. Share price +11.6% over the past month.

Below-average quality, screening 10% undervalued on our models.

What matters now

  • Our model range runs from 718.40 IDR (bear) to 1,078 IDR (bull), base 898.00 IDR. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 40/100 (below-average quality) with medium evidence: read the verdict with care.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

2,676 IDR 605.00 IDR Fair Value 898.00 IDR Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range 605.00 IDR – 2,676 IDR · fair‑value band 718.40 IDR – 1,078 IDR · the 815.00 IDR price screens below the 898.00 IDR fair value. Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

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

Analysis

PT Harum Energy Tbk, through its subsidiaries, (HRUM) currently trades at 815.00 IDR, while our model-based Fair Value estimate is 898.00 IDR, implying the stock looks roughly 10.2% undervalued today. The Quality Score stands at 40/100 (below-average 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 Harum Energy Tbk, through its subsidiaries, generated revenue of 1.4B IDR at a net margin of 2.9%. Revenue grew 15.7% year over year. It earns a return on equity of 3.6%. Net debt stands at 468M IDR. Fundamentals as of Jul 20, 2026

Our scenario range runs from 718.40 IDR (bear case) to 1,078 IDR (bull case); at 815.00 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 41% below its 52-week high and 37% above its 52-week low, currently below its 200-day average. For context, the median of 10 Energy peers we cover trades at -12% fair-value upside, at 10%, HRUM 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 898.00 IDR 898.00 IDR 898.00 IDR 76
ROIC Compounder 898.00 IDR 1,078 IDR 1,437 IDR 72
Growth-Adj P/E 538.80 IDR 718.40 IDR 898.00 IDR 68
All 14 models by family
Earnings-Based
Graham-Dodd 359.20 IDR 1,257 IDR 1,616 IDR 54
Lynch FV 359.20 IDR 359.20 IDR 538.80 IDR 50
PEG = 1.0 359.20 IDR 359.20 IDR 538.80 IDR 46
EPV 898.00 IDR 1,078 IDR 1,437 IDR 59
Multiples
P/E Multiple 538.80 IDR 718.40 IDR 898.00 IDR 63
P/S Multiple 718.40 IDR 898.00 IDR 1,078 IDR 58
P/B Multiple 718.40 IDR 898.00 IDR 1,078 IDR 55
EV/EBIT 898.00 IDR 1,257 IDR 1,616 IDR 53
EV/EBITDA 718.40 IDR 1,078 IDR 1,437 IDR 54
EV/Revenue 1,078 IDR 1,796 IDR 2,335 IDR 43
Asset-Based
NCAV (Graham) 718.40 IDR 898.00 IDR 1,257 IDR 50
Economic Profit
Residual Income 898.00 IDR 898.00 IDR 898.00 IDR 76
ROIC Compounder 898.00 IDR 1,078 IDR 1,437 IDR 72
Growth Earnings
Growth-Adj P/E 538.80 IDR 718.40 IDR 898.00 IDR 68

Widest divergence: Multiples (898.00 IDR) versus Earnings-Based (359.20 IDR). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) 1.4B IDR
Revenue growth (YoY) +15.7%
Net margin 2.9%
Return on equity 3.6%
Free cash flow −703M IDR FY2025
P/E ratio 14.9
More key figures
Operating margin 12.8%
EPS (TTM) 55.86 IDR
EPS growth (YoY) +61.3%
Net debt 468M IDR FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 40/100

Of which business quality 43 · Market factors (momentum, volatility) 32

Profitability 21
Margins and returns on capital today
Quality Growth 16
Are margins and returns improving?
Cashflow 49
Earnings quality: real cash, not paper profit
Fin. Strength 60
Balance sheet, leverage, solvency risk
Investment 20
Disciplined investing over empire-building
Low Volatility 53
Calm price path (market factor)
Momentum 21
Price trend over the last 3–12 months (market factor)
52W Momentum 27
Distance to the 52-week high (market factor)
Net Issuance 87
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 Harum Energy Tbk, through its subsidiaries, engages in the coal and nickel mining, logistics, and nickel processing and refining activities in Indonesia. It operates through Mining Sectors, Rental and Service Sectors, Nickel Smelter Sector, and Other Sectors segments.

Full company description

PT Harum Energy Tbk, through its subsidiaries, engages in the coal and nickel mining, logistics, and nickel processing and refining activities in Indonesia. It operates through Mining Sectors, Rental and Service Sectors, Nickel Smelter Sector, and Other Sectors segments. The company is involved in the coal and nickel mining, including general survey, exploration, exploitation, and sales activities; and coal shipping and handling, tugboat rental, and road hauling operations, as well as nickel smelting and investing business. It also exports its products to China, Japan, Hong Kong, South Korea, Taiwan, India, Bangladesh, Vietnam, Philippines, Thailand, Norway, and the Netherlands. The company was formerly known as PT Asia Antrasit and changed its name to PT Harum Energy Tbk in December 2016. The company was incorporated in 1995 and is headquartered in Jakarta Pusat, Indonesia. PT Harum Energy Tbk operates as a subsidiary of PT Karunia Bara Perkasa.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Harum Energy Tbk, through its subsidiaries, reported revenue of 1.3B IDR in FY2025 versus 336M IDR in FY2021, a compound +41.3%/yr. Reported net income was 37.4M IDR in FY2025, compounding −15.7%/yr from FY2021.

Growth Quality 52/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
1.3B IDR
Latest YoY
+3.3%
Avg. growth/yr (3Y)
+14.0%
Avg. growth/yr (5Y)
+53.4%
Avg. growth/yr (18Y)
−31.6%
Revenue +41.3%/yr
FY21 336M IDR
FY22 904M IDR
FY23 926M IDR
FY24 1.3B IDR
FY25 1.3B IDR
Net income −15.7%/yr
FY21 74.2M IDR
FY22 302M IDR
FY23 151M IDR
FY24 54.1M IDR
FY25 37.4M IDR

Watch HRUM: 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 Harum Energy Tbk, through its subsidiaries, Fair Value". https://www.fairvalue-calculator.com/stock/HRUM

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 40 · Below median
Fair Value upside +10% · Above median
Return on equity (TTM) 4% · Below median
Return on assets 3% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 13% · Above median
Revenue growth 16% · Top 25%
Debt / equity 0.53× · Higher than 75% of peers

Valuation Multiples vs Thermal Coal median · lower = cheaper

P/E (TTM) 14.9× · Pricier than median
P/B 1.18× · Cheaper than median
P/S (TTM) 0.79× · Cheaper than median
EV/EBITDA 6.9× · Pricier than median
PEG 0.28× · Cheaper 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 47 · sector 27
FUTURE 79 · sector 0
PAST 14 · sector 21
HEALTH 73 · 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 20, 2026).

Compare PT Harum Energy Tbk, through its subsidiaries, 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 Harum Energy Tbk, through its subsidiaries, (HRUM) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of 898.00 IDR versus a price of 815.00 IDR, about +10% (undervalued).
What is the fair value of HRUM?
Our model-based fair value for PT Harum Energy Tbk, through its subsidiaries, is 898.00 IDR (as of Jul 20, 2026), built from audited fundamentals. The current price is 815.00 IDR.
What is the quality score of HRUM?
PT Harum Energy Tbk, through its subsidiaries, has a Quality Score of 40/100. 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 Harum Energy Tbk, through its subsidiaries, (HRUM)?
PT Harum Energy Tbk, through its subsidiaries, reported trailing-twelve-month revenue of about 1.4B IDR (latest available figure, as of Jul 20, 2026).
What is the net profit margin of HRUM?
The net profit margin of PT Harum Energy Tbk, through its subsidiaries, is about 2.9%, meaning it keeps roughly 2.9% 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 Harum Energy Tbk, through its subsidiaries, 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.