Q1 2026
AREADunia Virtual Online Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:119
Margin of Safety:-
ROE:4.50%
EPS Growth Method
Fair Value:124
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:43
Margin of Safety:-
Fair PBV:0.45
PB Band
Rata-rata:1.99x
Median:2.00x
PE Band
Rata-rata:57.81x
Median:66.45x
Harga Saat Ini:228
Rata-rata Fair Value:95
Median Fair Value:119
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:92
EPS Growth Method:95
ROE Method:33
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.0x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata57.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 96 |
| Year 1 | 100 |
| Year 2 | 105 |
| Year 3 | 109 |
| Year 4 | 114 |
| Year 5 | 119 |
Return on Equity (ROE):4.50%
Book Value:95.69
Fair Value:119
Price:228
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 20 |
| Year 1 | 3 | 22 |
| Year 2 | 3 | 23 |
| Year 3 | 3 | 25 |
| Year 4 | 3 | 26 |
| Year 5 | 3 | 28 |
CAGR 5Y:0.00%
EPS:3.41
Fair Value:124
Price:228
Margin of Safety:-
ROE Method
ROE:4.50%
Book Value:95.69
Fair PBV:0.45
Fair Value:43
Margin of Safety:-