Q4 2025
AMFGPT Asahimas Flat Glass Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:10522
Margin of Safety:224.76%
ROE:0.00%
EPS Growth Method
Fair Value:13148
Margin of Safety:305.81%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.76x
Median:0.65x
PE Band
Rata-rata:-6.08x
Median:7.04x
Harga Saat Ini:3290
Rata-rata Fair Value:7890
Median Fair Value:10522
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:8094
EPS Growth Method:10114
ROE Method:0
PB Band:6246
Rata-rata:8151
PB Band
PB rata-rata0.5x
Fair Value:5528
Margin of Safety:68.0%
PE Band
PE rata-rata2.0x
Fair Value:643
Margin of Safety:-80.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 10522 |
| Year 1 | 10522 |
| Year 2 | 10522 |
| Year 3 | 10522 |
| Year 4 | 10522 |
| Year 5 | 10522 |
Return on Equity (ROE):0.00%
Book Value:10522.29
Fair Value:10522
Price:3290
Margin of Safety:224.76%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 319 | 1917 |
| Year 1 | 319 | 2041 |
| Year 2 | 319 | 2174 |
| Year 3 | 319 | 2315 |
| Year 4 | 319 | 2466 |
| Year 5 | 319 | 2626 |
CAGR 5Y:0.00%
EPS:319.45
Fair Value:13148
Price:3290
Margin of Safety:305.81%
ROE Method
ROE:0.00%
Book Value:10522.29
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%