Q4 2025
AGIIPT Samator Indo Gas Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1216
Margin of Safety:-61.53%
ROE:0.00%
EPS Growth Method
Fair Value:1443
Margin of Safety:-54.35%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.03x
Median:1.04x
PE Band
Rata-rata:34.84x
Median:27.69x
Harga Saat Ini:3400
Rata-rata Fair Value:886
Median Fair Value:1216
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:935
EPS Growth Method:1110
ROE Method:0
PE Band:795
PB Band:1041
Rata-rata:970
PB Band
PB rata-rata1.4x
Fair Value:1859
Margin of Safety:-45.3%
PE Band
PE rata-rata43.0x
Fair Value:1276
Margin of Safety:-62.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1216 |
| Year 1 | 1216 |
| Year 2 | 1216 |
| Year 3 | 1216 |
| Year 4 | 1216 |
| Year 5 | 1216 |
Return on Equity (ROE):0.00%
Book Value:1215.79
Fair Value:1216
Price:3400
Margin of Safety:-61.53%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 28 | 165 |
| Year 1 | 28 | 176 |
| Year 2 | 28 | 188 |
| Year 3 | 28 | 200 |
| Year 4 | 28 | 213 |
| Year 5 | 28 | 227 |
CAGR 5Y:0.00%
EPS:27.58
Fair Value:1443
Price:3400
Margin of Safety:-54.35%
ROE Method
ROE:0.00%
Book Value:1215.79
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%