Q1 2026
ACESPT Aspirasi Hidup Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:730
Margin of Safety:-
ROE:13.32%
EPS Growth Method
Fair Value:718
Margin of Safety:-
CAGR 5Y:-0.49%
ROE Method
Fair Value:520
Margin of Safety:-
Fair PBV:1.33
PB Band
Rata-rata:4.29x
Median:4.69x
PE Band
Rata-rata:21.12x
Median:22.71x
Harga Saat Ini:336
Rata-rata Fair Value:656
Median Fair Value:718
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:561
EPS Growth Method:552
ROE Method:400
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.0x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata16.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 390 |
| Year 1 | 443 |
| Year 2 | 501 |
| Year 3 | 568 |
| Year 4 | 644 |
| Year 5 | 730 |
Return on Equity (ROE):13.32%
Book Value:390.49
Fair Value:730
Price:336
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 40 | 239 |
| Year 1 | 40 | 255 |
| Year 2 | 40 | 271 |
| Year 3 | 40 | 289 |
| Year 4 | 40 | 308 |
| Year 5 | 39 | 328 |
CAGR 5Y:-0.49%
EPS:40.34
Fair Value:718
Price:336
Margin of Safety:-
ROE Method
ROE:13.32%
Book Value:390.49
Fair PBV:1.33
Fair Value:520
Margin of Safety:-