Q1 2026
AKPIPT Argha Karya Prima Industry Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:4033
Margin of Safety:-
ROE:6.19%
EPS Growth Method
Fair Value:3212
Margin of Safety:-
CAGR 5Y:-26.53%
ROE Method
Fair Value:1849
Margin of Safety:-
Fair PBV:0.62
PB Band
Rata-rata:0.31x
Median:0.26x
PE Band
Rata-rata:15.07x
Median:4.63x
Harga Saat Ini:482
Rata-rata Fair Value:3031
Median Fair Value:3212
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:3102
EPS Growth Method:2471
ROE Method:1422
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata5.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2987 |
| Year 1 | 3172 |
| Year 2 | 3368 |
| Year 3 | 3576 |
| Year 4 | 3798 |
| Year 5 | 4033 |
Return on Equity (ROE):6.19%
Book Value:2986.8
Fair Value:4033
Price:482
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 52 | 164 |
| Year 1 | 38 | 175 |
| Year 2 | 28 | 186 |
| Year 3 | 21 | 198 |
| Year 4 | 15 | 211 |
| Year 5 | 11 | 225 |
CAGR 5Y:-26.53%
EPS:51.72
Fair Value:3212
Price:482
Margin of Safety:-
ROE Method
ROE:6.19%
Book Value:2986.8
Fair PBV:0.62
Fair Value:1849
Margin of Safety:-