Q1 2026
BAUTPT Mitra Angkasa Sejahtera Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:29
Margin of Safety:-
ROE:-3.77%
EPS Growth Method
Fair Value:21
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-13
Margin of Safety:-
Fair PBV:-0.38
PB Band
Rata-rata:0.69x
Median:0.79x
PE Band
Rata-rata:13.43x
Median:0.00x
Harga Saat Ini:28
Rata-rata Fair Value:12
Median Fair Value:21
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:22
EPS Growth Method:16
ROE Method:-10
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata18.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 35 |
| Year 1 | 34 |
| Year 2 | 33 |
| Year 3 | 31 |
| Year 4 | 30 |
| Year 5 | 29 |
Return on Equity (ROE):-3.77%
Book Value:35.11
Fair Value:29
Price:28
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -2 | -10 |
| Year 1 | -2 | -11 |
| Year 2 | -2 | -12 |
| Year 3 | -2 | -13 |
| Year 4 | -2 | -13 |
| Year 5 | -2 | -14 |
CAGR 5Y:0.00%
EPS:-1.73
Fair Value:21
Price:28
Margin of Safety:-
ROE Method
ROE:-3.77%
Book Value:35.11
Fair PBV:-0.38
Fair Value:-13
Margin of Safety:-