Q1 2026
AKRAPT AKR Corporindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1584
Margin of Safety:-
ROE:19.91%
EPS Growth Method
Fair Value:2434
Margin of Safety:-
CAGR 5Y:21.29%
ROE Method
Fair Value:1272
Margin of Safety:-
Fair PBV:1.99
PB Band
Rata-rata:2.63x
Median:2.58x
PE Band
Rata-rata:15.02x
Median:12.50x
Harga Saat Ini:1265
Rata-rata Fair Value:1763
Median Fair Value:1584
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1218
EPS Growth Method:1872
ROE Method:979
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata11.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 639 |
| Year 1 | 766 |
| Year 2 | 919 |
| Year 3 | 1102 |
| Year 4 | 1321 |
| Year 5 | 1584 |
Return on Equity (ROE):19.91%
Book Value:638.85
Fair Value:1584
Price:1265
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 128 | 1310 |
| Year 1 | 155 | 1395 |
| Year 2 | 188 | 1486 |
| Year 3 | 228 | 1583 |
| Year 4 | 276 | 1686 |
| Year 5 | 335 | 1795 |
CAGR 5Y:21.29%
EPS:127.73
Fair Value:2434
Price:1265
Margin of Safety:-
ROE Method
ROE:19.91%
Book Value:638.85
Fair PBV:1.99
Fair Value:1272
Margin of Safety:-