Q1 2026
ACROSamcro Hyosung Adilestari Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:69
Margin of Safety:10.71%
ROE:5.60%
EPS Growth Method
Fair Value:72
Margin of Safety:16.01%
CAGR 5Y:0.00%
ROE Method
Fair Value:29
Margin of Safety:-52.81%
Fair PBV:0.56
PB Band
Rata-rata:0.89x
Median:1.19x
PE Band
Rata-rata:20.23x
Median:23.94x
Harga Saat Ini:66
Rata-rata Fair Value:57
Median Fair Value:69
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:53
EPS Growth Method:55
ROE Method:23
PE Band:40
PB Band:38
Rata-rata:42
PB Band
PB rata-rata0.9x
Fair Value:50
Margin of Safety:-24.9%
PE Band
PE rata-rata20.2x
Fair Value:51
Margin of Safety:-22.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 52 |
| Year 1 | 55 |
| Year 2 | 58 |
| Year 3 | 62 |
| Year 4 | 65 |
| Year 5 | 69 |
Return on Equity (ROE):5.60%
Book Value:52.28
Fair Value:69
Price:66
Margin of Safety:10.71%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 2 | 14 |
| Year 1 | 2 | 15 |
| Year 2 | 2 | 16 |
| Year 3 | 2 | 17 |
| Year 4 | 2 | 18 |
| Year 5 | 2 | 20 |
CAGR 5Y:0.00%
EPS:2.39
Fair Value:72
Price:66
Margin of Safety:16.01%
ROE Method
ROE:5.60%
Book Value:52.28
Fair PBV:0.56
Fair Value:29
Margin of Safety:-52.81%