EN DE

PT Bumi Resources Tbk, (PBMRY) Fair Value & Analysis

Energy · US · Market cap $7.4B

PB PT Bumi Resources Tbk, logo PT Bumi Resources Tbk, PBMRY · US
Price$2.23
Fair Value$0.7000
Upside-68.6%
Quality45/100
Watch PT Bumi Resources Tbk, for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 5.8% net margin
Low debt · negative free cash flow
Trails peers (4/12)
Narrow moat 29/100
Evidence: Medium Range $0.6900 – $0.7900 Share as image

Fair value as of: Jul 18, 2026

From 15 valuation models · updated 23 days ago

Below-average quality, and screening another 69% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($0.7900). The favourable scenario is already priced in.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
  • The models converge in a tight band ($0.6900 to $0.7900), unusually little disagreement for a valuation.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$5.39 $0.7500 Fair Value $0.7000 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range $0.7500 – $5.39 · fair‑value band $0.6900 – $0.7900 · the $2.23 price screens above the $0.7000 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

PT Bumi Resources Tbk, (PBMRY) currently trades at $2.23, while our model-based Fair Value estimate is $0.7000, implying the stock looks roughly 68.6% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Energy sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, PT Bumi Resources Tbk, generated revenue of $1.5B at a net margin of 5.8%. Revenue grew 19.7% year over year. It earns a return on equity of 4.6%. Net debt stands at $316M. Fundamentals as of Jul 18, 2026

Our scenario range runs from $0.6900 (bear case) to $0.7900 (bull case); at $2.23, the current price sits above 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 59% below its 52-week high and 103% 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 -69%, PBMRY screens richer 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 $0.6600 $0.6700 $0.6300 76
ROIC Compounder $0.2900 $0.3500 $0.4000 72
Growth-Adj P/E $1.30 $1.86 $2.42 68
All 15 models by family
DCF Models
Owner Earnings $0.0600 31
Earnings-Based
Graham-Dodd $0.3100 $2.15 $3.02 54
Lynch FV $1.11 $1.59 $2.06 50
PEG = 1.0 $1.11 $1.59 $2.06 46
EPV $0.2900 $0.3500 $0.4000 59
Multiples
P/E Multiple $0.4800 $0.6400 $0.7900 63
P/S Multiple $0.5800 $0.7700 $0.9600 58
P/B Multiple $0.5800 $0.7700 $0.9600 55
EV/EBIT $0.4400 $0.6200 $0.8000 53
EV/EBITDA $0.3400 $0.4800 $0.6200 54
EV/Revenue $0.5500 $0.8300 $1.11 43
Asset-Based
NCAV (Graham) $0.4400 $0.5800 $0.8700 50
Economic Profit
Residual Income $0.6600 $0.6700 $0.6300 76
ROIC Compounder $0.2900 $0.3500 $0.4000 72
Growth Earnings
Growth-Adj P/E $1.30 $1.86 $2.42 68

Widest divergence: Growth Earnings ($1.86) versus Economic Profit ($0.3500). Highest evidence: Residual Income (76).

Key figures & financial health

Revenue (TTM) $1.5B
Revenue growth (YoY) +19.7%
Net margin 5.8%
Return on equity 4.6%
Free cash flow −$66.2M FY2025
P/E ratio 44.6
More key figures
Operating margin 11.1%
EPS (TTM) $0.0500
EPS growth (YoY) +35.4%
Net debt $316M FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 43 · Market factors (momentum, volatility) 49

Profitability 24
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 10
Earnings quality: real cash, not paper profit
Fin. Strength 58
Balance sheet, leverage, solvency risk
Investment 86
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 40
Price trend over the last 3–12 months (market factor)
52W Momentum 63
Distance to the 52-week high (market factor)
Net Issuance 40
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 Bumi Resources Tbk, together with its subsidiaries, engages in the mining activities in Indonesia. The company operates through three segments: Holding Company, Coal, and Minerals. It engages in the exploration, exploitation, mining, and sale of coal deposits; and explores gold and silver properties. The company also exports its products.

Full company description

PT Bumi Resources Tbk, together with its subsidiaries, engages in the mining activities in Indonesia. The company operates through three segments: Holding Company, Coal, and Minerals. It engages in the exploration, exploitation, mining, and sale of coal deposits; and explores gold and silver properties. The company also exports its products. The company also exports its products. The company was formerly known as PT Bumi Modern Tbk. and changed its name to PT Bumi Resources Tbk in September 2000. PT Bumi Resources Tbk was founded in 1973 and is headquartered in Jakarta Selatan, Indonesia.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Bumi Resources Tbk, reported revenue of $1.4B in FY2025 versus $1.0B in FY2021, a compound +9.0%/yr. Reported net income was $84.2M in FY2025, compounding −15.9%/yr from FY2021.

Growth Quality 55/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$1.4B
Latest YoY
+4.8%
Avg. growth/yr (3Y)
−8.0%
Avg. growth/yr (5Y)
+12.5%
Avg. growth/yr (21Y)
+1.4%
Revenue +9.0%/yr
FY21 $1.0B
FY22 $1.8B
FY23 $1.7B
FY24 $1.4B
FY25 $1.4B
Net income −15.9%/yr
FY21 $168M
FY22 $547M
FY23 $16.4M
FY24 $71.0M
FY25 $84.2M

PBMRY screens 69% overvalued. Compare with China Shenhua Energy Company →

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 Bumi Resources Tbk, Fair Value". https://www.fairvalue-calculator.com/stock/PBMRY

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 45 · Below median
Fair Value upside −69% · Bottom 25%
Return on equity (TTM) 5% · Below median
Return on assets 2% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 11% · Above median
Revenue growth 20% · Top 25%
Debt / equity 0.18× · Higher than median

Valuation Multiples vs Thermal Coal median · lower = cheaper

P/E (TTM) 44.6× · Pricier than 75% of peers
P/B 4.56× · Pricier than 75% of peers
P/S (TTM) 4.94× · Pricier than 75% of peers
EV/EBITDA 41.9× · Pricier than 75% of peers

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 0 · sector 27
FUTURE 99 · sector 0
PAST 18 · sector 21
HEALTH 91 · sector 92
DIVIDEND 0 · sector 31

VALUE 0: the price sits above our fair-value range.

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 18, 2026).

Compare PT Bumi Resources 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 Bumi Resources Tbk, (PBMRY) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $0.7000 versus a price of $2.23, about −69% (overvalued).
What is the fair value of PBMRY?
Our model-based fair value for PT Bumi Resources Tbk, is $0.7000 (as of Jul 18, 2026), built from audited fundamentals. The current price is $2.23.
What is the quality score of PBMRY?
PT Bumi Resources Tbk, has a Quality Score of 45/100. 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 Bumi Resources Tbk, (PBMRY)?
PT Bumi Resources Tbk, reported trailing-twelve-month revenue of about $1.5B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of PBMRY?
The net profit margin of PT Bumi Resources Tbk, is about 5.8%, meaning it keeps roughly 5.8% 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 Bumi Resources 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.