Q1 2026
AMMNPT Amman Mineral Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:3079
Margin of Safety:-12.52%
ROE:19.08%
EPS Growth Method
Fair Value:2317
Margin of Safety:-34.18%
CAGR 5Y:0.00%
ROE Method
Fair Value:2454
Margin of Safety:-30.29%
Fair PBV:1.91
PB Band
Rata-rata:4.03x
Median:4.28x
PE Band
Rata-rata:184.07x
Median:34.62x
Harga Saat Ini:3760
Rata-rata Fair Value:2617
Median Fair Value:2454
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2369
EPS Growth Method:1782
ROE Method:1888
PE Band:18964
PB Band:4263
Rata-rata:5853
PB Band
PB rata-rata4.0x
Fair Value:5541
Margin of Safety:47.4%
PE Band
PE rata-rata184.1x
Fair Value:24654
Margin of Safety:555.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1286 |
| Year 1 | 1531 |
| Year 2 | 1824 |
| Year 3 | 2172 |
| Year 4 | 2586 |
| Year 5 | 3079 |
Return on Equity (ROE):19.08%
Book Value:1286.01
Fair Value:3079
Price:3760
Margin of Safety:-12.52%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 125 | 752 |
| Year 1 | 125 | 801 |
| Year 2 | 125 | 853 |
| Year 3 | 125 | 909 |
| Year 4 | 125 | 968 |
| Year 5 | 125 | 1031 |
CAGR 5Y:0.00%
EPS:125.39
Fair Value:2317
Price:3760
Margin of Safety:-34.18%
ROE Method
ROE:19.08%
Book Value:1286.01
Fair PBV:1.91
Fair Value:2454
Margin of Safety:-30.29%