EN DE
Check 35,000+ stocks against 26 valuation models and 37 quality factors
Data-driven stock valuation

PT Xolare RCR Energy TBK (SOLA) fair value: what the stock is really worth

As of Oct 2, 2026: fair value of PT Xolare RCR Energy TBK IDR 325, price IDR 72, upside +352.0%, quality 42 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.

  1. Fair value above price? Yes
  2. Good quality? No
  3. Add to watchlist

Industrials · ID

PX Thin data Sep 24, 2026

PT Xolare RCR Energy TBK

SOLA · JK

Cheap, value-trap riskThe stock looks deeply undervalued, but low quality raises value-trap risk.

✓Fair value 325.42 IDR · Strongly undervalued (+352.0%)
!Quality 42/100
!Expensive Growth (revenue 5y +37.9 %/yr)
✓Solidly profitable · 14.1% net margin (TTM)
!Low debt · negative free cash flow
✓Ranks above peers (7/9)
✓Wide moat 73/100
!Insider activity 30/100
!Evidence only low, so the estimate is less certain
!The models disagree: range 240.82 IDR to 892.31 IDR
!Weak on dividend: 12 out of 100
Watch PT Xolare RCR Energy TBK for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free Pro now: $1 first month

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

Price vs Fair Value

250.92 IDR 30.87 IDR Fair Value 325.42 IDR May 2024 Oct 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.

How to read this chart

29‑month range 30.87 IDR – 250.92 IDR · fair‑value band 240.82 IDR – 892.31 IDR · the 72.00 IDR price screens below the 325.42 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.

Follow PT Xolare RCR Energy TBK in your weekly email

Every Wednesday you see whether PT Xolare RCR Energy 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.

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

Company profile

PT Xolare RCR Energy TBK engages in asphalt trading in Indonesia. It operates through two segments, Asphalt and Construction.

Show more

PT Xolare RCR Energy TBK engages in asphalt trading in Indonesia. It operates through two segments, Asphalt and Construction. The company distributes penetration grade asphalt/bitumen under the XOLABIT brand name; and offers customized solutions for various types of emulsified asphalt, polymer modified asphalt, natural rubber modified asphalt, coldmix, waterproofing, and asphalt paint. It also offers engineering, procurement, and construction services for gas steam, biomass, and solar PV power plants; installation, testing, and commissioning services; construction services for switchyard and substations, industrial buildings, and pipelines; and mechanical and electrical construction services, as well constructs and supplies gas, oil, and biomass fired boilers; and heat recovery steam generators. In addition, the company is involved in asphalt processing; and construction of civil road infrastructure. The company was formerly known as PT. RCR Energy Indonesia and changed its name to PT Xolare RCR Energy TBK in January 2022. The company was founded in 2014 and is headquartered in Jakarta Selatan, Indonesia. PT Xolare RCR Energy TBK operates as a subsidiary of PT Energi Hijau Investama.

Stock analysis

PT Xolare RCR Energy TBK (SOLA) currently trades at 72.00 IDR, while our model-based Fair Value estimate is 325.42 IDR, implying the stock looks roughly 77.9% undervalued today.

Show more

Valuation

Bull case: the Growth Earnings group reads highest at a median of 686.39 IDR per share, and 14 of the 17 models we run sit above the 72.00 IDR price.

Bear case: the Asset-Based group reads lowest at 39.22 IDR, and 3 of the 17 models stay below the price. Evidence for this calculation is low.

Scenario range: 240.82 IDR (bear) to 892.31 IDR (bull), the price of 72.00 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 42/100 (below-average quality), in the Industrials sector.

Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.

PT Xolare RCR Energy TBK reported revenue of 334B IDR in FY2025 versus 94.6B IDR in FY2021, a compound +37.1%/yr. Reported net income was 44.6B IDR in FY2025, compounding +29.9%/yr from FY2021.

Key figures

Market cap 339B IDR (≈ $18.9M) · P/S ratio 0.86 · Dividend yield 0.6% · Net margin 13.4% · Return on equity 31.4% · Return on assets (EBIT) 17.0% · Operating margin 17.5% · Revenue (TTM) 394B IDR.

Competitive moat

Our AI-assisted moat analysis scores the competitive advantage at 48 out of 100 (low confidence).

What moves the price

The share trades about 59% below its 52-week high and 3% above its 52-week low, currently below its 200-day average.

For context, the median of 10 Industrials peers we cover trades at −35% fair-value upside, at 352%, SOLA screens cheaper than that median.

Fair Value models

Bear 240.82 IDR Fair Value 325.42 IDR Bull 892.31 IDR
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. 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. Evidence ⓘEvidence = 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.
Highest evidence
EPV 119.88 IDR 138.35 IDR 154.28 IDR 74
Owner Earnings 43.27 IDR 92.34 IDR 191.58 IDR 69
ROIC Compounder 161.55 IDR 257.54 IDR 317.04 IDR 69
All 17 models by family
DCF Models
Owner Earnings 43.27 IDR 92.34 IDR 191.58 IDR 69
Earnings-Based
Graham-Dodd 92.35 IDR 644.05 IDR 903.83 IDR 61
Lynch FV 332.74 IDR 475.34 IDR 617.94 IDR 59
PEG = 1.0 332.74 IDR 475.34 IDR 617.94 IDR 55
EPV 119.88 IDR 138.35 IDR 154.28 IDR 74
Dividend Discount
Gordon GGM 5.26 IDR 10.49 IDR 15.89 IDR 64
DDM Multi-Stage 5.26 IDR 9.07 IDR 11.07 IDR 65
Multiples
P/E Multiple 285.20 IDR 380.27 IDR 475.34 IDR 63
P/S Multiple 173.16 IDR 230.88 IDR 288.60 IDR 58
P/B Multiple 173.16 IDR 230.88 IDR 288.60 IDR 55
EV/EBIT 279.84 IDR 372.15 IDR 464.46 IDR 66
EV/EBITDA 256.71 IDR 341.30 IDR 425.90 IDR 67
EV/Revenue 142.92 IDR 202.92 IDR 262.92 IDR 53
Asset-Based
NCAV (Graham) 29.27 IDR 39.22 IDR 58.54 IDR 54
Economic Profit
Residual Income 86.36 IDR 133.92 IDR 306.78 IDR 67
ROIC Compounder 161.55 IDR 257.54 IDR 317.04 IDR 69
Growth Earnings
Growth-Adj P/E 480.47 IDR 686.39 IDR 892.31 IDR 65

Open the full fair value analysis →

Notify me when SOLA reaches fair value

Put SOLA on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Quality Score breakdown

Overall quality 42/100

Of which business quality 45 · Market factors (momentum, volatility) 19

Profitability 70
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 13
Earnings quality: real cash, not paper profit
Fin. Strength 72
Balance sheet, leverage, solvency risk
Investment 11
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 8
Price trend over the last 3–12 months (market factor)
52W Momentum 1
Distance to the 52-week high (market factor)
Net Issuance 4
Share count: buybacks or dilution?

Open the full quality analysis →

Revenue & earnings trend

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. 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Revenue growth 1 year
+180.5%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+54.4%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+37.9%
Start year 2020 (pandemic)
What shareholders gained per year (last 5 years), in IDR (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip. Measured in IDR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−59.9%
Earnings growth per share plus dividend.
Earnings per share, growth per year−60.5%
Dividend (yield on the price)0.6%
Profit margin 2020 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.23% → 15%
2025 sits 498% above its own trend. The rate follows the median trend of the last 5 years, not that single year.

Watch SOLA, get fair value alerts →

Compare PT Xolare RCR Energy 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.Engineering & Construction · 789 stocks

Beats the industry median on 7/9 measures
Overall it ranks above its industry peers.
Valuation
Quality Score 42 · Below median
Fair Value upside +200.0% · Top 25%
Profitability
Return on equity (TTM) 31.4% · Top 25%
Return on assets 15.0% · Top 25%
Net margin (TTM) 14.1% · Top 25%
Operating margin (TTM) 17.5% · Top 25%
Growth and dividend
Revenue growth 403.5% · Top 25%
Dividend yield (TTM) 0.6% · Bottom 25%
Balance sheet
Debt / equity 0.04× · Below median

Strength profile in five axes (Snowflake)

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE (fair-value potential)100 · sector 25
FUTURE (revenue growth)100 · sector 20
PAST (return on equity)100 · sector 28
HEALTH (low debt)98 · sector 94
DIVIDEND (yield)12 · sector 42

Context: sector, industry, market

Values & ESG

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

None of the checked exposures detected

Similar stocks

10 more Engineering & Construction stocks, each showing price versus our Fair Value estimate.

Stock Price Fair Value vs Fair Value
Quanta Services, Inc PWR $642.51 $162.77 −75%
Vinci SA DG €105.60 €186.22 +76%
Comfort Systems USA, Inc FIX $1,658 $1,116 −33%
Larsen & Toubro Limited LT ₹3,876 ₹1,994 −49%
Samsung C&T Corporation 028260 367,000 KRW 159,718 KRW −56%
Ferrovial N.V FER $55.77 $21.74 −61%
HOCHTIEF Aktiengesellschaft HOT €407.40 €203.86 −50%
EMCOR Group EME $769.03 $525.05 −32%
ACS, Actividades de Construcción y Servicios, S.A ACS €95.00 €62.20 −35%
Bouygues SA EN €43.14 €66.31 +54%

Explore undervalued stocks

More undervalued Industrials stocks →

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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screenerFilter by region, size and sector Compare toolTwo stocks side by side Extrinsic Value Calculator…Calculator with industry benchmark Peter Lynch Fair Value Formula &…Calculator with industry benchmark
Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
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.

PT Xolare RCR Energy TBK · Fair Value
325.42 IDR +78%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "PT Xolare RCR Energy TBK Fair Value". https://www.fairvalue-calculator.com/stock/SOLA

Frequently asked questions

Is PT Xolare RCR Energy TBK (SOLA) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 325.42 IDR versus a price of 72.00 IDR, about +352% upside (undervalued).
What is the fair value of SOLA?
Our model-based fair value for PT Xolare RCR Energy TBK is 325.42 IDR (as of Sep 24, 2026), built from audited fundamentals. The current price: 72.00 IDR.
What is the quality score of SOLA?
PT Xolare RCR Energy TBK has a Quality Score of 42/100. 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 PT Xolare RCR Energy TBK (SOLA)?
Our model-based price target is the fair value of 325.42 IDR (as of Sep 24, 2026) from 17 valuation models. Cautious scenario 240.82 IDR, optimistic scenario 892.31 IDR. It is a calculation from audited fundamentals, not an analyst target.
What is the PT Xolare RCR Energy TBK stock forecast for 2026?
Our models put fair value at 325.42 IDR, about +352% upside versus a price of 72.00 IDR (undervalued). Cautious scenario 240.82 IDR, optimistic scenario 892.31 IDR. The calculation is refreshed regularly with new filings.
What is the revenue of PT Xolare RCR Energy TBK (SOLA)?
PT Xolare RCR Energy TBK reported trailing-twelve-month revenue of about 394B IDR (latest available figure, as of Sep 24, 2026).
Does PT Xolare RCR Energy TBK pay a dividend?
PT Xolare RCR Energy TBK currently shows a dividend yield of about 0.58% relative to its recent price (as of Sep 24, 2026).
What is the intrinsic value of PT Xolare RCR Energy TBK (SOLA)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For PT Xolare RCR Energy TBK it is 325.42 IDR per share (as of Sep 24, 2026), against a price of 72.00 IDR. It is the blended result of 17 valuation models (cash flow, earnings, asset, dividend).
Is PT Xolare RCR Energy TBK stock overvalued or undervalued in 2026?
As of Sep 24, 2026, SOLA trades below its calculated fair value: price 72.00 IDR, fair value 325.42 IDR, a gap of about +352% (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 SOLA?
No. The price is what the market pays today (72.00 IDR); the fair value is what the company's own numbers justify (325.42 IDR). For PT Xolare RCR Energy TBK the two are 253.42 IDR per share apart. That gap is exactly why we show both numbers side by side.
How much is PT Xolare RCR Energy TBK worth?
The market values PT Xolare RCR Energy TBK at about 339B IDR (market capitalisation, as of Sep 24, 2026). Per share that is 72.00 IDR; our models calculate a fair value of 325.42 IDR per share.
What do the bullish and bearish scenarios say about SOLA?
Our models span a range for PT Xolare RCR Energy TBK: cautious scenario 240.82 IDR, base 325.42 IDR, optimistic 892.31 IDR per share (as of Sep 24, 2026, price 72.00 IDR). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of PT Xolare RCR Energy TBK (SOLA)?
Balance-sheet figures for PT Xolare RCR Energy TBK (as of Sep 24, 2026): return on equity 31.4%, debt of 0.04 per unit of equity. They feed the Quality Score of 42/100, which measures business quality independently of the share price.
How far is SOLA from its 52-week high?
PT Xolare RCR Energy TBK trades at 72.00 IDR, about 59% below its 52-week high of 175.00 IDR and 3% above the low of 70.00 IDR (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of 325.42 IDR is for.
Which stocks are comparable to PT Xolare RCR Energy TBK?
From the same area (Industrials) we also value Quanta Services, Inc, Vinci SA, Comfort Systems USA, Inc, Larsen & Toubro Limited, 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 PT Xolare RCR Energy TBK stock attractive at the current price?
The data as of Sep 24, 2026: price 72.00 IDR, calculated fair value 325.42 IDR (+352%), Quality Score 42/100, from 17 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 SOLA calculated?
We run PT Xolare RCR Energy TBK through 17 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 325.42 IDR, 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 14.5 % above its aggregate fair value. PT Xolare RCR Energy TBK currently trades 78 % 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 PT Xolare RCR Energy TBK (SOLA)?
The closing price on Oct 2, 2026 was 72.00 IDR. Our model-based fair value is 325.42 IDR, about +352% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with PT Xolare RCR Energy TBK right now?
The large discount to fair value meets weak quality (42/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (240.82 IDR). The market is more pessimistic than our downside scenario. The model range is unusually wide (240.82 IDR to 892.31 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.

Key figures of PT Xolare RCR Energy TBK

How large is the market capitalisation of PT Xolare RCR Energy TBK (SOLA)?
The market capitalisation of PT Xolare RCR Energy TBK is 339B IDR (≈ $18.9M). 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 PT Xolare RCR Energy TBK (SOLA)?
The price-to-sales ratio of PT Xolare RCR Energy TBK is 0.86 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of PT Xolare RCR Energy TBK (SOLA)?
The dividend yield of PT Xolare RCR Energy TBK is 0.6%. 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 PT Xolare RCR Energy TBK (SOLA)?
The net margin of PT Xolare RCR Energy TBK is 13.4% (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 PT Xolare RCR Energy TBK (SOLA)?
The return on equity (ROE) of PT Xolare RCR Energy TBK is 31.4% (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 PT Xolare RCR Energy TBK (SOLA)?
On an EBIT basis the return on assets of PT Xolare RCR Energy TBK is 17.0% (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 PT Xolare RCR Energy TBK (SOLA)?
The operating margin of PT Xolare RCR Energy TBK is 17.5% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at PT Xolare RCR Energy TBK (SOLA)?
Revenue at PT Xolare RCR Energy TBK is growing +404% versus a year earlier (3y avg +54.4%). 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 PT Xolare RCR Energy TBK (SOLA)?
Earnings per share at PT Xolare RCR Energy TBK are growing +95.2% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does PT Xolare RCR Energy TBK (SOLA) generate?
The free cash flow of PT Xolare RCR Energy TBK is −16.4B IDR (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does PT Xolare RCR Energy TBK (SOLA) carry?
The net debt of PT Xolare RCR Energy TBK is 42.6B IDR (fiscal year 2025). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed

Watch PT Xolare RCR Energy TBK in the live analysis

One click puts PT Xolare RCR Energy TBK on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.