Q1 2026
ANDIPT. Andira Agro, Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:3
Margin of Safety:-
ROE:-22.37%
EPS Growth Method
Fair Value:-33
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-27
Margin of Safety:-
Fair PBV:-2.24
PB Band
Rata-rata:3.11x
Median:1.82x
PE Band
Rata-rata:392.71x
Median:-2.43x
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
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata3.3x
Fair Value:Infinity
Margin of Safety:Infinity%
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:-
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:-
ROE Method
ROE:-22.37%
Book Value:11.92
Fair PBV:-2.24
Fair Value:-27
Margin of Safety:-