Q1 2026
BAPAPT Bekasi Asri Pemula Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:135
Margin of Safety:-
ROE:-4.68%
EPS Growth Method
Fair Value:102
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-80
Margin of Safety:-
Fair PBV:-0.47
PB Band
Rata-rata:0.71x
Median:0.48x
PE Band
Rata-rata:5.05x
Median:5.91x
Harga Saat Ini:238
Rata-rata Fair Value:52
Median Fair Value:102
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:104
EPS Growth Method:78
ROE Method:-62
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-17.0x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 172 |
| Year 1 | 164 |
| Year 2 | 156 |
| Year 3 | 149 |
| Year 4 | 142 |
| Year 5 | 135 |
Return on Equity (ROE):-4.68%
Book Value:171.55
Fair Value:135
Price:238
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -9 | -51 |
| Year 1 | -9 | -54 |
| Year 2 | -9 | -58 |
| Year 3 | -9 | -62 |
| Year 4 | -9 | -66 |
| Year 5 | -9 | -70 |
CAGR 5Y:0.00%
EPS:-8.5
Fair Value:102
Price:238
Margin of Safety:-
ROE Method
ROE:-4.68%
Book Value:171.55
Fair PBV:-0.47
Fair Value:-80
Margin of Safety:-