Q1 2026
ADESPT Akasha Wira International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:20870
Margin of Safety:-
ROE:30.47%
EPS Growth Method
Fair Value:28452
Margin of Safety:-
CAGR 5Y:26.21%
ROE Method
Fair Value:16820
Margin of Safety:-
Fair PBV:3.05
PB Band
Rata-rata:3.69x
Median:2.88x
PE Band
Rata-rata:12.70x
Median:12.27x
Harga Saat Ini:30925
Rata-rata Fair Value:22048
Median Fair Value:20870
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:16054
EPS Growth Method:21886
ROE Method:12939
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.7x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata10.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 5520 |
| Year 1 | 7202 |
| Year 2 | 9397 |
| Year 3 | 12260 |
| Year 4 | 15996 |
| Year 5 | 20870 |
Return on Equity (ROE):30.47%
Book Value:5520
Fair Value:20870
Price:30925
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1442 | 16738 |
| Year 1 | 1820 | 17826 |
| Year 2 | 2298 | 18984 |
| Year 3 | 2900 | 20218 |
| Year 4 | 3659 | 21533 |
| Year 5 | 4618 | 22932 |
CAGR 5Y:26.21%
EPS:1442.45
Fair Value:28452
Price:30925
Margin of Safety:-
ROE Method
ROE:30.47%
Book Value:5520
Fair PBV:3.05
Fair Value:16820
Margin of Safety:-