Q1 2026
ANDIPT. Andira Agro, Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:3
Margin of Safety:-81.33%
ROE:-22.37%
EPS Growth Method
Fair Value:-33
Margin of Safety:-282.22%
CAGR 5Y:0.00%
ROE Method
Fair Value:-27
Margin of Safety:-248.12%
Fair PBV:-2.24
PB Band
Rata-rata:3.15x
Median:1.82x
PE Band
Rata-rata:392.62x
Median:-3.12x
Harga Saat Ini:17
Rata-rata Fair Value:-19
Median Fair Value:-27
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:3
EPS Growth Method:-25
ROE Method:-21
PB Band:27
Rata-rata:15
PB Band
PB rata-rata1.6x
Fair Value:18
Margin of Safety:8.7%
PE Band
PE rata-rata3.1x
Fair Value:-16
Margin of Safety:-193.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 12 |
| Year 1 | 9 |
| Year 2 | 7 |
| Year 3 | 6 |
| Year 4 | 4 |
| Year 5 | 3 |
Return on Equity (ROE):-22.37%
Book Value:11.92
Fair Value:3
Price:17
Margin of Safety:-81.33%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -5 | -33 |
| Year 1 | -5 | -35 |
| Year 2 | -5 | -37 |
| Year 3 | -5 | -39 |
| Year 4 | -5 | -42 |
| Year 5 | -5 | -45 |
CAGR 5Y:0.00%
EPS:-5.44
Fair Value:-33
Price:17
Margin of Safety:-282.22%
ROE Method
ROE:-22.37%
Book Value:11.92
Fair PBV:-2.24
Fair Value:-27
Margin of Safety:-248.12%