Q4 2025
ABBAPT Mahaka Media Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:12
Margin of Safety:-73.43%
ROE:0.00%
EPS Growth Method
Fair Value:-0
Margin of Safety:-100.52%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.44x
Median:1.96x
PE Band
Rata-rata:80.34x
Median:-3.39x
Harga Saat Ini:45
Rata-rata Fair Value:4
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:9
EPS Growth Method:-0
ROE Method:0
PB Band:22
Rata-rata:16
PB Band
PB rata-rata4.8x
Fair Value:57
Margin of Safety:26.7%
PE Band
PE rata-rata-27.3x
Fair Value:40
Margin of Safety:-10.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 12 |
| Year 1 | 12 |
| Year 2 | 12 |
| Year 3 | 12 |
| Year 4 | 12 |
| Year 5 | 12 |
Return on Equity (ROE):0.00%
Book Value:11.69
Fair Value:12
Price:45
Margin of Safety:-73.43%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -1 | -9 |
| Year 1 | -1 | -9 |
| Year 2 | -1 | -10 |
| Year 3 | -1 | -11 |
| Year 4 | -1 | -11 |
| Year 5 | -1 | -12 |
CAGR 5Y:0.00%
EPS:-1.45
Fair Value:-0
Price:45
Margin of Safety:-100.52%
ROE Method
ROE:0.00%
Book Value:11.69
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%