Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Indonesia
/
Materials
/
Vale Indonesia
INCO
Vale Indonesia
Increasing EV Demand Will Boost Responsible Nickel Supply
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 14 Analysts
Published
02 Aug 25
Updated
09 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
Rp5,184.99
24.2% undervalued
intrinsic discount
09 Aug
Rp3,930.00
Loading
1Y
2.6%
7D
-4.1%
Author's Valuation
Rp5.2k
24.2% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
Rp5.2k
24.2% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-11m
2b
2014
2017
2020
2023
2025
2026
2028
Revenue US$2.3b
Earnings US$508.4m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
22.49%
Metals and Mining revenue growth rate
2.55%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
13.14%
Calculation
US$508.41m
Earnings '28
x
9.69x
PE Ratio '28
=
US$4.93b
Market Cap '28
US$4.93b
Market Cap '28
/
10.72b
No. shares '28
=
US$0.46
Share Price '28
US$0.46
Share Price '28
Discounted to 2025 @ 13.05% p.a.
=
US$0.32
Fair Value '25
US$0.32
Fair Value '25
Converted to IDR @ 16.2620k USD/IDR Exchange Rate
=
Rp5.20k
Fair Value '25