Q4 2025
ASIIPT Astra International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:5609
Margin of Safety:-9.16%
ROE:0.00%
EPS Growth Method
Fair Value:12243
Margin of Safety:98.27%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.52x
Median:2.38x
PE Band
Rata-rata:12.34x
Median:13.32x
Harga Saat Ini:6725
Rata-rata Fair Value:5951
Median Fair Value:5609
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:4315
EPS Growth Method:9418
ROE Method:0
PE Band:8343
PB Band:11853
Rata-rata:8482
PB Band
PB rata-rata1.2x
Fair Value:7233
Margin of Safety:7.6%
PE Band
PE rata-rata8.7x
Fair Value:7627
Margin of Safety:13.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 5609 |
| Year 1 | 5609 |
| Year 2 | 5609 |
| Year 3 | 5609 |
| Year 4 | 5609 |
| Year 5 | 5609 |
Return on Equity (ROE):0.00%
Book Value:5609.46
Fair Value:5609
Price:6725
Margin of Safety:-9.16%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 807 | 4842 |
| Year 1 | 807 | 5157 |
| Year 2 | 807 | 5492 |
| Year 3 | 807 | 5849 |
| Year 4 | 807 | 6229 |
| Year 5 | 807 | 6634 |
CAGR 5Y:0.00%
EPS:806.99
Fair Value:12243
Price:6725
Margin of Safety:98.27%
ROE Method
ROE:0.00%
Book Value:5609.46
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%