Q4 2025
AWANPT Era Digital Media Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:24
Margin of Safety:-82.30%
ROE:0.00%
EPS Growth Method
Fair Value:32
Margin of Safety:-76.80%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:6.78x
Median:9.44x
PE Band
Rata-rata:524.22x
Median:262.22x
Harga Saat Ini:156
Rata-rata Fair Value:19
Median Fair Value:24
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:19
EPS Growth Method:24
ROE Method:0
PE Band:421
PB Band:144
Rata-rata:152
PB Band
PB rata-rata6.8x
Fair Value:187
Margin of Safety:20.0%
PE Band
PE rata-rata524.2x
Fair Value:547
Margin of Safety:250.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 24 |
| Year 1 | 24 |
| Year 2 | 24 |
| Year 3 | 24 |
| Year 4 | 24 |
| Year 5 | 24 |
Return on Equity (ROE):0.00%
Book Value:24.07
Fair Value:24
Price:156
Margin of Safety:-82.30%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 5 |
| Year 1 | 1 | 6 |
| Year 2 | 1 | 6 |
| Year 3 | 1 | 7 |
| Year 4 | 1 | 7 |
| Year 5 | 1 | 7 |
CAGR 5Y:0.00%
EPS:0.91
Fair Value:32
Price:156
Margin of Safety:-76.80%
ROE Method
ROE:0.00%
Book Value:24.07
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%