Q1 2026
ARCIPT Archi Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2604
Margin of Safety:-
ROE:58.06%
EPS Growth Method
Fair Value:1187
Margin of Safety:-
CAGR 5Y:13.56%
ROE Method
Fair Value:1532
Margin of Safety:-
Fair PBV:5.81
PB Band
Rata-rata:2.12x
Median:2.10x
PE Band
Rata-rata:-36.45x
Median:13.03x
Harga Saat Ini:1040
Rata-rata Fair Value:1774
Median Fair Value:1532
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2003
EPS Growth Method:913
ROE Method:1179
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-57.7x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 264 |
| Year 1 | 417 |
| Year 2 | 659 |
| Year 3 | 1042 |
| Year 4 | 1647 |
| Year 5 | 2604 |
Return on Equity (ROE):58.06%
Book Value:263.93
Fair Value:2604
Price:1040
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 80 | 674 |
| Year 1 | 91 | 717 |
| Year 2 | 103 | 764 |
| Year 3 | 117 | 814 |
| Year 4 | 133 | 866 |
| Year 5 | 151 | 923 |
CAGR 5Y:13.56%
EPS:79.8
Fair Value:1187
Price:1040
Margin of Safety:-
ROE Method
ROE:58.06%
Book Value:263.93
Fair PBV:5.81
Fair Value:1532
Margin of Safety:-