PT. Polychem Indonesia Valuation

Q: What is the Fair Price of ADMG when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

ADMG (IDR121) is trading below our estimate of [[fair value]] (IDR315.96)

Is ADMG undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of ADMG when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: ADMG (IDR121) is trading below our estimate of fair value (IDR315.96)

Significantly Below Fair Value: ADMG is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for ADMG?

Key metric: As ADMG is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for ADMG. This is calculated by dividing ADMG's market cap by their current revenue.
What is ADMG's PS Ratio?
PS Ratio	0.3x
Sales	US$104.89m
Market Cap	US$29.65m

ADMG key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	0.2x
Enterprise Value/EBITDA	-37.1x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does ADMG's PS Ratio compare to its peers?

The above table shows the PS ratio for ADMG vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	0.8x
MDKI Emdeki Utama	1.1x	n/a	Rp452.9b
APLI Asiaplast Industries	1.7x	n/a	Rp735.8b
SRSN Indo Acidatama	0.3x	n/a	Rp301.0b
FPNI Lotte Chemical Titan	0.2x	n/a	Rp1.1t
ADMG PT. Polychem Indonesia	0.3x	n/a	Rp470.6b

Price-To-Sales vs Peers: ADMG is good value based on its Price-To-Sales Ratio (0.3x) compared to the peer average (0.8x).

Price to Sales Ratio vs Industry

How does ADMG's PS Ratio compare vs other companies in the ID Chemicals Industry?

3 Companies	Price / Sales	Estimated Growth	Market Cap
LTLS Lautan Luas	0.2x	n/a	US$93.61m
FPNI Lotte Chemical Titan	0.2x	n/a	US$69.08m
INCF Indo Komoditi Korpora	0.2x	n/a	US$2.33m

No more companies available in this PS range

3 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: ADMG is good value based on its Price-To-Sales Ratio (0.3x) compared to the ID Chemicals industry average (0.9x).

Price to Sales Ratio vs Fair Ratio

What is ADMG's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

ADMG PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	0.3x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate ADMG's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Avia Avian

Rp27.9t

Manufactures and distributes paints and building materials in Indonesia.

AVIA

Rp456.00

-1.7%

-4.2%

Solusi Bangun Indonesia

Rp6.6t

Engages in the production and distribution of cement, ready-mixed concrete, and aggregates in Indonesia and internationally.

SMCB

Rp735.00

-2.0%

-57.8%

Central Omega Resources

Rp1.2t

Engages in the mineral mining business in Indonesia.

DKFT

Rp220.00

-1.8%

59.4%