Q1 2026
BAJAPT Saranacentral Bajatama Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:169
Margin of Safety:-
ROE:94.59%
EPS Growth Method
Fair Value:-118
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:57
Margin of Safety:-
Fair PBV:9.46
PB Band
Rata-rata:3.57x
Median:2.06x
PE Band
Rata-rata:11.17x
Median:-2.17x
Harga Saat Ini:163
Rata-rata Fair Value:36
Median Fair Value:57
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:130
EPS Growth Method:-91
ROE Method:44
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata4.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-12.1x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 6 |
| Year 1 | 12 |
| Year 2 | 23 |
| Year 3 | 45 |
| Year 4 | 87 |
| Year 5 | 169 |
Return on Equity (ROE):94.59%
Book Value:6.04
Fair Value:169
Price:163
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -15 | -91 |
| Year 1 | -15 | -97 |
| Year 2 | -15 | -103 |
| Year 3 | -15 | -110 |
| Year 4 | -15 | -117 |
| Year 5 | -15 | -124 |
CAGR 5Y:0.00%
EPS:-15.11
Fair Value:-118
Price:163
Margin of Safety:-
ROE Method
ROE:94.59%
Book Value:6.04
Fair PBV:9.46
Fair Value:57
Margin of Safety:-