Q4 2025
ACESPT Aspirasi Hidup Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:372
Margin of Safety:4.63%
ROE:0.00%
EPS Growth Method
Fair Value:756
Margin of Safety:112.38%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:4.40x
Median:4.74x
PE Band
Rata-rata:21.53x
Median:23.16x
Harga Saat Ini:376
Rata-rata Fair Value:376
Median Fair Value:372
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:287
EPS Growth Method:582
ROE Method:0
PE Band:816
PB Band:1331
Rata-rata:754
PB Band
PB rata-rata2.4x
Fair Value:951
Margin of Safety:153.0%
PE Band
PE rata-rata19.4x
Fair Value:954
Margin of Safety:153.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 372 |
| Year 1 | 372 |
| Year 2 | 372 |
| Year 3 | 372 |
| Year 4 | 372 |
| Year 5 | 372 |
Return on Equity (ROE):0.00%
Book Value:372.49
Fair Value:372
Price:376
Margin of Safety:4.63%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 47 | 280 |
| Year 1 | 47 | 298 |
| Year 2 | 47 | 318 |
| Year 3 | 47 | 338 |
| Year 4 | 47 | 360 |
| Year 5 | 47 | 384 |
CAGR 5Y:0.00%
EPS:46.66
Fair Value:756
Price:376
Margin of Safety:112.38%
ROE Method
ROE:0.00%
Book Value:372.49
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%