Q4 2025
BAYUPT Bayu Buana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1516
Margin of Safety:10.25%
ROE:0.00%
EPS Growth Method
Fair Value:3947
Margin of Safety:187.03%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.95x
Median:0.90x
PE Band
Rata-rata:18.53x
Median:8.18x
Harga Saat Ini:1370
Rata-rata Fair Value:1821
Median Fair Value:1516
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1166
EPS Growth Method:3036
ROE Method:0
PE Band:4199
PB Band:1106
Rata-rata:2377
PB Band
PB rata-rata0.9x
Fair Value:1434
Margin of Safety:4.7%
PE Band
PE rata-rata16.8x
Fair Value:4950
Margin of Safety:261.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1516 |
| Year 1 | 1516 |
| Year 2 | 1516 |
| Year 3 | 1516 |
| Year 4 | 1516 |
| Year 5 | 1516 |
Return on Equity (ROE):0.00%
Book Value:1515.9
Fair Value:1516
Price:1370
Margin of Safety:10.25%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 296 | 1774 |
| Year 1 | 296 | 1889 |
| Year 2 | 296 | 2012 |
| Year 3 | 296 | 2143 |
| Year 4 | 296 | 2282 |
| Year 5 | 296 | 2431 |
CAGR 5Y:0.00%
EPS:295.69
Fair Value:3947
Price:1370
Margin of Safety:187.03%
ROE Method
ROE:0.00%
Book Value:1515.9
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%