Q4 2025
ACROSamcro Hyosung Adilestari Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:53
Margin of Safety:-11.83%
ROE:0.00%
EPS Growth Method
Fair Value:74
Margin of Safety:23.10%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.82x
Median:1.11x
PE Band
Rata-rata:19.06x
Median:20.28x
Harga Saat Ini:74
Rata-rata Fair Value:42
Median Fair Value:53
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:41
EPS Growth Method:57
ROE Method:0
PE Band:46
PB Band:41
Rata-rata:46
PB Band
PB rata-rata0.8x
Fair Value:54
Margin of Safety:-27.5%
PE Band
PE rata-rata19.1x
Fair Value:60
Margin of Safety:-19.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 53 |
| Year 1 | 53 |
| Year 2 | 53 |
| Year 3 | 53 |
| Year 4 | 53 |
| Year 5 | 53 |
Return on Equity (ROE):0.00%
Book Value:52.9
Fair Value:53
Price:74
Margin of Safety:-11.83%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 15 |
| Year 1 | 3 | 16 |
| Year 2 | 3 | 17 |
| Year 3 | 3 | 18 |
| Year 4 | 3 | 20 |
| Year 5 | 3 | 21 |
CAGR 5Y:0.00%
EPS:2.55
Fair Value:74
Price:74
Margin of Safety:23.10%
ROE Method
ROE:0.00%
Book Value:52.9
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%