Q1 2026
APEXPT Apexindo Pratama Duta Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:701
Margin of Safety:-
ROE:15.78%
EPS Growth Method
Fair Value:561
Margin of Safety:-
CAGR 5Y:8.39%
ROE Method
Fair Value:532
Margin of Safety:-
Fair PBV:1.58
PB Band
Rata-rata:4.07x
Median:0.62x
PE Band
Rata-rata:-17.15x
Median:-1.72x
Harga Saat Ini:129
Rata-rata Fair Value:598
Median Fair Value:561
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:540
EPS Growth Method:432
ROE Method:409
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-5.1x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 337 |
| Year 1 | 390 |
| Year 2 | 452 |
| Year 3 | 523 |
| Year 4 | 606 |
| Year 5 | 701 |
Return on Equity (ROE):15.78%
Book Value:337.11
Fair Value:701
Price:129
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 22 | 164 |
| Year 1 | 24 | 174 |
| Year 2 | 26 | 186 |
| Year 3 | 28 | 198 |
| Year 4 | 30 | 210 |
| Year 5 | 33 | 224 |
CAGR 5Y:8.39%
EPS:22.08
Fair Value:561
Price:129
Margin of Safety:-
ROE Method
ROE:15.78%
Book Value:337.11
Fair PBV:1.58
Fair Value:532
Margin of Safety:-