Q1 2026
ABBAPT Mahaka Media Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:14
Margin of Safety:-52.44%
ROE:17.84%
EPS Growth Method
Fair Value:-47
Margin of Safety:-257.73%
CAGR 5Y:0.00%
ROE Method
Fair Value:11
Margin of Safety:-62.66%
Fair PBV:1.78
PB Band
Rata-rata:2.58x
Median:2.04x
PE Band
Rata-rata:78.67x
Median:-3.68x
Harga Saat Ini:34
Rata-rata Fair Value:-7
Median Fair Value:11
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:11
EPS Growth Method:-36
ROE Method:9
PB Band:14
Rata-rata:11
PB Band
PB rata-rata5.7x
Fair Value:41
Margin of Safety:19.7%
PE Band
PE rata-rata-25.4x
Fair Value:188
Margin of Safety:452.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 6 |
| Year 1 | 7 |
| Year 2 | 9 |
| Year 3 | 10 |
| Year 4 | 12 |
| Year 5 | 14 |
Return on Equity (ROE):17.84%
Book Value:6.28
Fair Value:14
Price:34
Margin of Safety:-52.44%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -7 | -39 |
| Year 1 | -7 | -42 |
| Year 2 | -7 | -44 |
| Year 3 | -7 | -47 |
| Year 4 | -7 | -50 |
| Year 5 | -7 | -54 |
CAGR 5Y:0.00%
EPS:-6.52
Fair Value:-47
Price:34
Margin of Safety:-257.73%
ROE Method
ROE:17.84%
Book Value:6.28
Fair PBV:1.78
Fair Value:11
Margin of Safety:-62.66%