Q1 2026
BAYUPT Bayu Buana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:3494
Margin of Safety:-
ROE:16.67%
EPS Growth Method
Fair Value:178563
Margin of Safety:-
CAGR 5Y:216.88%
ROE Method
Fair Value:2694
Margin of Safety:-
Fair PBV:1.67
PB Band
Rata-rata:0.93x
Median:0.89x
PE Band
Rata-rata:18.10x
Median:8.16x
Harga Saat Ini:1130
Rata-rata Fair Value:61584
Median Fair Value:3494
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2687
EPS Growth Method:137356
ROE Method:2073
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-rata27.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1616 |
| Year 1 | 1885 |
| Year 2 | 2200 |
| Year 3 | 2567 |
| Year 4 | 2994 |
| Year 5 | 3494 |
Return on Equity (ROE):16.67%
Book Value:1616
Fair Value:3494
Price:1130
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 277 | 129150 |
| Year 1 | 878 | 137545 |
| Year 2 | 2781 | 146485 |
| Year 3 | 8812 | 156007 |
| Year 4 | 27923 | 166147 |
| Year 5 | 88480 | 176947 |
CAGR 5Y:216.88%
EPS:276.94
Fair Value:178563
Price:1130
Margin of Safety:-
ROE Method
ROE:16.67%
Book Value:1616
Fair PBV:1.67
Fair Value:2694
Margin of Safety:-