Q1 2026
AHAPPT Asuransi Harta Aman Pratama Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:14
Margin of Safety:-
ROE:-16.48%
EPS Growth Method
Fair Value:-1
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-58
Margin of Safety:-
Fair PBV:-1.65
PB Band
Rata-rata:1.10x
Median:0.80x
PE Band
Rata-rata:3.19x
Median:3.37x
Harga Saat Ini:88
Rata-rata Fair Value:-15
Median Fair Value:-1
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:11
EPS Growth Method:-1
ROE Method:-45
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata0.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 35 |
| Year 1 | 29 |
| Year 2 | 25 |
| Year 3 | 20 |
| Year 4 | 17 |
| Year 5 | 14 |
Return on Equity (ROE):-16.48%
Book Value:35.15
Fair Value:14
Price:88
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -4 | -27 |
| Year 1 | -4 | -28 |
| Year 2 | -4 | -30 |
| Year 3 | -4 | -32 |
| Year 4 | -4 | -34 |
| Year 5 | -4 | -37 |
CAGR 5Y:0.00%
EPS:-4.45
Fair Value:-1
Price:88
Margin of Safety:-
ROE Method
ROE:-16.48%
Book Value:35.15
Fair PBV:-1.65
Fair Value:-58
Margin of Safety:-