Q1 2026
AMFGPT Asahimas Flat Glass Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:12742
Margin of Safety:-
ROE:3.40%
EPS Growth Method
Fair Value:10975
Margin of Safety:-
CAGR 5Y:-39.61%
ROE Method
Fair Value:3666
Margin of Safety:-
Fair PBV:0.34
PB Band
Rata-rata:0.74x
Median:0.63x
PE Band
Rata-rata:-4.54x
Median:7.04x
Harga Saat Ini:3020
Rata-rata Fair Value:9128
Median Fair Value:10975
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:9802
EPS Growth Method:8442
ROE Method:2820
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata8.6x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 10780 |
| Year 1 | 11147 |
| Year 2 | 11526 |
| Year 3 | 11918 |
| Year 4 | 12323 |
| Year 5 | 12742 |
Return on Equity (ROE):3.40%
Book Value:10780.47
Fair Value:12742
Price:3020
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 59 | 142 |
| Year 1 | 36 | 151 |
| Year 2 | 22 | 161 |
| Year 3 | 13 | 171 |
| Year 4 | 8 | 182 |
| Year 5 | 5 | 194 |
CAGR 5Y:-39.61%
EPS:58.97
Fair Value:10975
Price:3020
Margin of Safety:-
ROE Method
ROE:3.40%
Book Value:10780.47
Fair PBV:0.34
Fair Value:3666
Margin of Safety:-