Q4 2025
AREADunia Virtual Online Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:94
Margin of Safety:-55.65%
ROE:0.00%
EPS Growth Method
Fair Value:123
Margin of Safety:-42.11%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.87x
Median:2.00x
PE Band
Rata-rata:55.83x
Median:60.74x
Harga Saat Ini:304
Rata-rata Fair Value:72
Median Fair Value:94
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:72
EPS Growth Method:94
ROE Method:0
PE Band:215
PB Band:194
Rata-rata:144
PB Band
PB rata-rata1.9x
Fair Value:253
Margin of Safety:-16.9%
PE Band
PE rata-rata55.8x
Fair Value:279
Margin of Safety:-8.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 94 |
| Year 1 | 94 |
| Year 2 | 94 |
| Year 3 | 94 |
| Year 4 | 94 |
| Year 5 | 94 |
Return on Equity (ROE):0.00%
Book Value:94.03
Fair Value:94
Price:304
Margin of Safety:-55.65%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 21 |
| Year 1 | 3 | 22 |
| Year 2 | 3 | 24 |
| Year 3 | 3 | 25 |
| Year 4 | 3 | 27 |
| Year 5 | 3 | 29 |
CAGR 5Y:0.00%
EPS:3.49
Fair Value:123
Price:304
Margin of Safety:-42.11%
ROE Method
ROE:0.00%
Book Value:94.03
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%