Q4 2025
ANDIPT. Andira Agro, Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:7
Margin of Safety:-70.29%
ROE:-10.89%
EPS Growth Method
Fair Value:-23
Margin of Safety:-197.15%
CAGR 5Y:0.00%
ROE Method
Fair Value:-14
Margin of Safety:-157.58%
Fair PBV:-1.09
PB Band
Rata-rata:3.20x
Median:1.83x
PE Band
Rata-rata:403.54x
Median:-3.95x
Harga Saat Ini:24
Rata-rata Fair Value:-10
Median Fair Value:-14
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:5
EPS Growth Method:-18
ROE Method:-11
PB Band:31
Rata-rata:18
PB Band
PB rata-rata1.6x
Fair Value:21
Margin of Safety:-13.1%
PE Band
PE rata-rata2.2x
Fair Value:-9
Margin of Safety:-139.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 13 |
| Year 1 | 11 |
| Year 2 | 10 |
| Year 3 | 9 |
| Year 4 | 8 |
| Year 5 | 7 |
Return on Equity (ROE):-10.89%
Book Value:12.69
Fair Value:7
Price:24
Margin of Safety:-70.29%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -4 | -26 |
| Year 1 | -4 | -28 |
| Year 2 | -4 | -30 |
| Year 3 | -4 | -32 |
| Year 4 | -4 | -34 |
| Year 5 | -4 | -36 |
CAGR 5Y:0.00%
EPS:-4.38
Fair Value:-23
Price:24
Margin of Safety:-197.15%
ROE Method
ROE:-10.89%
Book Value:12.69
Fair PBV:-1.09
Fair Value:-14
Margin of Safety:-157.58%