Q4 2025
AGIIPT Samator Indo Gas Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1216
Margin of Safety:-56.58%
ROE:0.00%
EPS Growth Method
Fair Value:1443
Margin of Safety:-48.48%
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:34.54x
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:890
PB Band:1167
Rata-rata:1025
PB Band
PB rata-rata1.4x
Fair Value:2076
Margin of Safety:-38.9%
PE Band
PE rata-rata42.3x
Fair Value:1418
Margin of Safety:-58.3%
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:-56.58%
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:-48.48%
ROE Method
ROE:0.00%
Book Value:1215.79
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%