Q4 2025
AMMNPT Amman Mineral Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2191
Margin of Safety:-33.82%
ROE:12.22%
EPS Growth Method
Fair Value:1696
Margin of Safety:-48.77%
CAGR 5Y:0.00%
ROE Method
Fair Value:1504
Margin of Safety:-54.55%
Fair PBV:1.22
PB Band
Rata-rata:4.11x
Median:4.72x
PE Band
Rata-rata:196.48x
Median:58.51x
Harga Saat Ini:5125
Rata-rata Fair Value:1797
Median Fair Value:1696
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1685
EPS Growth Method:1304
ROE Method:1157
PE Band:13238
PB Band:6021
Rata-rata:4681
PB Band
PB rata-rata4.1x
Fair Value:7827
Margin of Safety:52.7%
PE Band
PE rata-rata196.5x
Fair Value:17210
Margin of Safety:235.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1231 |
| Year 1 | 1381 |
| Year 2 | 1550 |
| Year 3 | 1739 |
| Year 4 | 1952 |
| Year 5 | 2191 |
Return on Equity (ROE):12.22%
Book Value:1230.77
Fair Value:2191
Price:5125
Margin of Safety:-33.82%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 57 | 339 |
| Year 1 | 57 | 361 |
| Year 2 | 57 | 385 |
| Year 3 | 57 | 410 |
| Year 4 | 57 | 437 |
| Year 5 | 57 | 465 |
CAGR 5Y:0.00%
EPS:56.57
Fair Value:1696
Price:5125
Margin of Safety:-48.77%
ROE Method
ROE:12.22%
Book Value:1230.77
Fair PBV:1.22
Fair Value:1504
Margin of Safety:-54.55%