Q4 2025
AKRAPT AKR Corporindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:562
Margin of Safety:-60.98%
ROE:0.00%
EPS Growth Method
Fair Value:1547
Margin of Safety:7.44%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.68x
Median:2.61x
PE Band
Rata-rata:15.31x
Median:12.71x
Harga Saat Ini:1265
Rata-rata Fair Value:703
Median Fair Value:562
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:432
EPS Growth Method:1190
ROE Method:0
PE Band:1240
PB Band:1017
Rata-rata:970
PB Band
PB rata-rata2.3x
Fair Value:1126
Margin of Safety:-11.0%
PE Band
PE rata-rata12.3x
Fair Value:1294
Margin of Safety:2.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 562 |
| Year 1 | 562 |
| Year 2 | 562 |
| Year 3 | 562 |
| Year 4 | 562 |
| Year 5 | 562 |
Return on Equity (ROE):0.00%
Book Value:561.87
Fair Value:562
Price:1265
Margin of Safety:-60.98%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 120 | 719 |
| Year 1 | 120 | 766 |
| Year 2 | 120 | 816 |
| Year 3 | 120 | 869 |
| Year 4 | 120 | 925 |
| Year 5 | 120 | 985 |
CAGR 5Y:0.00%
EPS:119.85
Fair Value:1547
Price:1265
Margin of Safety:7.44%
ROE Method
ROE:0.00%
Book Value:561.87
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%