AADI Relative Valuation - PT Adaro Andalan Indonesia Tbk

Watchlist Manager

Watchlist

Price: 10 500 IDR 1.45% Market Closed

Market Cap: Rp81.8T

Relative Value

The Relative Value of one AADI stock under the Base Case scenario is hidden IDR. Compared to the current market price of 10 500 IDR, PT Adaro Andalan Indonesia Tbk is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is Relative Valuation?

How is Relative Value calculated?

AADI Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
ID	P	PT Adaro Andalan Indonesia Tbk IDX:AADI	81.8T IDR	0.5	2.7	2.3	2.3
ID		Alamtri Resources Indonesia Tbk PT F:A640	162.7B EUR	100.5	420.7	357.9	357.9
CN		China Shenhua Energy Co Ltd SSE:601088	982.3B CNY	3.3	19.1	11.9	11.9
ZA	E	Exxaro Resources Ltd JSE:EXX	73.7B ZAR	1.7	9	5.3	7.1
CA	C	Cameco Corp NYSE:CCJ	44.2B USD	17.2	101.5	65.2	96
CN		Shaanxi Coal Industry Co Ltd SSE:601225	257.9B CNY	1.5	11.3	8.7	8.7
CN		China Coal Energy Co Ltd SSE:601898	249.5B CNY	1.6	14.5	8.3	8.3
IN		Coal India Ltd NSE:COALINDIA	2.9T INR	2	9.6	6.3	8.5
CN		Yankuang Energy Group Co Ltd SSE:600188	207.4B CNY	1.5	20.5	14.2	14.2
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	473.5T IDR	10.1	116.1	74.9	74.9
ID		Bayan Resources Tbk PT IDX:BYAN	421.7T IDR	7.4	32.8	24.4	24.4

				Revenue Growth	P/S to Growth
ID	P	PT Adaro Andalan Indonesia Tbk IDX:AADI	Average P/S: 13.4 0.5	-46%	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	100.5	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	3.3	-2%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	1.7	7%	0.2
CA	C	Cameco Corp NYSE:CCJ	17.2	5%	3.4
CN		Shaanxi Coal Industry Co Ltd SSE:601225	1.5	-2%	N/A
CN		China Coal Energy Co Ltd SSE:601898	1.6	-5%	N/A
IN		Coal India Ltd NSE:COALINDIA	2	4%	0.5
CN		Yankuang Energy Group Co Ltd SSE:600188	1.5	1%	1.5
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	10.1	N/A	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	7.4	N/A	N/A

				Earnings Growth	PEG
ID	P	PT Adaro Andalan Indonesia Tbk IDX:AADI	Average P/E: 68.9 2.7	-15%	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	420.7	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	19.1	-3%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	9	11%	0.8
CA	C	Cameco Corp NYSE:CCJ	101.5	31%	3.3
CN		Shaanxi Coal Industry Co Ltd SSE:601225	11.3	-19%	N/A
CN		China Coal Energy Co Ltd SSE:601898	14.5	-3%	N/A
IN		Coal India Ltd NSE:COALINDIA	9.6	-1%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	20.5	-6%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	116.1	N/A	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	32.8	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID	P	PT Adaro Andalan Indonesia Tbk IDX:AADI	Average EV/EBITDA: 52.7 2.3	-90%	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	357.9	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	11.9	7%	1.7
ZA	E	Exxaro Resources Ltd JSE:EXX	5.3	12%	0.4
CA	C	Cameco Corp NYSE:CCJ	65.2	41%	1.6
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.7	6%	1.5
CN		China Coal Energy Co Ltd SSE:601898	8.3	10%	0.8
IN		Coal India Ltd NSE:COALINDIA	6.3	-1%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	14.2	17%	0.8
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	74.9	N/A	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	24.4	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
ID	P	PT Adaro Andalan Indonesia Tbk IDX:AADI	Average EV/EBIT: 55.8 2.3	-90%	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	357.9	N/A	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	11.9	-4%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	7.1	10%	0.7
CA	C	Cameco Corp NYSE:CCJ	96	28%	3.4
CN		Shaanxi Coal Industry Co Ltd SSE:601225	8.7	-14%	N/A
CN		China Coal Energy Co Ltd SSE:601898	8.3	-5%	N/A
IN		Coal India Ltd NSE:COALINDIA	8.5	-2%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	14.2	-4%	N/A
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	74.9	N/A	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	24.4	N/A	N/A

PT Adaro Andalan Indonesia Tbk
IDX:AADI

Relative Value

Valuation Multiples

Multiples Across Competitors

AADI Competitors Multiples
PT Adaro Andalan Indonesia Tbk Competitors

See Also

Company

Help

Tools

Stocks

PT Adaro Andalan Indonesia Tbk IDX:AADI

Relative Value

Valuation Multiples

Multiples Across Competitors

AADI Competitors Multiples PT Adaro Andalan Indonesia Tbk Competitors

See Also

Company

Help

Tools

Stocks

PT Adaro Andalan Indonesia Tbk
IDX:AADI

AADI Competitors Multiples
PT Adaro Andalan Indonesia Tbk Competitors