Q1 2026
ASLCPT Autopedia Sukses Lestari Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:73
Margin of Safety:-
ROE:3.93%
EPS Growth Method
Fair Value:91
Margin of Safety:-
CAGR 5Y:9.82%
ROE Method
Fair Value:24
Margin of Safety:-
Fair PBV:0.39
PB Band
Rata-rata:1.25x
Median:1.34x
PE Band
Rata-rata:16.71x
Median:20.78x
Harga Saat Ini:60
Rata-rata Fair Value:63
Median Fair Value:73
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:56
EPS Growth Method:70
ROE Method:18
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata21.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 60 |
| Year 1 | 63 |
| Year 2 | 65 |
| Year 3 | 68 |
| Year 4 | 70 |
| Year 5 | 73 |
Return on Equity (ROE):3.93%
Book Value:60.39
Fair Value:73
Price:60
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 22 |
| Year 1 | 3 | 24 |
| Year 2 | 3 | 25 |
| Year 3 | 4 | 27 |
| Year 4 | 4 | 29 |
| Year 5 | 5 | 30 |
CAGR 5Y:9.82%
EPS:2.89
Fair Value:91
Price:60
Margin of Safety:-
ROE Method
ROE:3.93%
Book Value:60.39
Fair PBV:0.39
Fair Value:24
Margin of Safety:-