Q1 2026
AUTOPT Astra Otoparts Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:3255
Margin of Safety:30.20%
ROE:0.00%
EPS Growth Method
Fair Value:7016
Margin of Safety:180.63%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.30x
Median:0.97x
PE Band
Rata-rata:41.53x
Median:9.84x
Harga Saat Ini:2720
Rata-rata Fair Value:3424
Median Fair Value:3255
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2504
EPS Growth Method:5397
ROE Method:0
PE Band:15900
PB Band:3529
Rata-rata:6832
PB Band
PB rata-rata0.7x
Fair Value:2459
Margin of Safety:-9.6%
PE Band
PE rata-rata6.3x
Fair Value:3141
Margin of Safety:15.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 3255 |
| Year 1 | 3255 |
| Year 2 | 3255 |
| Year 3 | 3255 |
| Year 4 | 3255 |
| Year 5 | 3255 |
Return on Equity (ROE):0.00%
Book Value:3254.94
Fair Value:3255
Price:2720
Margin of Safety:30.20%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 458 | 2745 |
| Year 1 | 458 | 2923 |
| Year 2 | 458 | 3113 |
| Year 3 | 458 | 3316 |
| Year 4 | 458 | 3531 |
| Year 5 | 458 | 3761 |
CAGR 5Y:0.00%
EPS:457.5
Fair Value:7016
Price:2720
Margin of Safety:180.63%
ROE Method
ROE:0.00%
Book Value:3254.94
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%