Fitur baru: KSEI Ownership Analytics — cek kepemilikan emiten, investor, dan konglomerat. Coba sekarang →
Q4 2025

BALIPT Bali Towerindo Sentra Tbk

Ringkasan Valuasi

Equity Growth Method

Fair Value:1697
Margin of Safety:43.83%
ROE:22.11%

EPS Growth Method

Fair Value:1204
Margin of Safety:2.07%
CAGR 5Y:16.65%

ROE Method

Fair Value:1382
Margin of Safety:17.13%
Fair PBV:2.21

PB Band

Rata-rata:2.83x
Median:2.26x

PE Band

Rata-rata:29.16x
Median:22.45x
Harga Saat Ini:1360
Rata-rata Fair Value:1428
Median Fair Value:1382

Kalkulator Margin of Safety

Harga Beli yang Disarankan

Equity Growth Method:1306
EPS Growth Method:927
ROE Method:1063
PE Band:1198
PB Band:1569
Rata-rata:1212

PB Band

PB rata-rata1.7x

Fair Value:1215

Margin of Safety:-10.6%

PE Band

PE rata-rata25.0x

Fair Value:1335

Margin of Safety:-1.8%

Equity Growth Method

YearEquity Growth
Year 0625
Year 1763
Year 2932
Year 31138
Year 41390
Year 51697

Return on Equity (ROE):22.11%

Book Value:625.22

Fair Value:1697

Price:1360

Margin of Safety:43.83%

EPS Growth Method

YearEPS GrowthDiscounted EPS
Year 046423
Year 154450
Year 263480
Year 374511
Year 486544
Year 5100579

CAGR 5Y:16.65%

EPS:46.33

Fair Value:1204

Price:1360

Margin of Safety:2.07%

ROE Method

ROE:22.11%

Book Value:625.22

Fair PBV:2.21

Fair Value:1382

Margin of Safety:17.13%