Q1 2026
BBHIPT Allo Bank Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:549
Margin of Safety:-
ROE:9.63%
EPS Growth Method
Fair Value:739
Margin of Safety:-
CAGR 5Y:24.07%
ROE Method
Fair Value:334
Margin of Safety:-
Fair PBV:0.96
PB Band
Rata-rata:5.78x
Median:2.09x
PE Band
Rata-rata:76.96x
Median:37.06x
Harga Saat Ini:965
Rata-rata Fair Value:541
Median Fair Value:549
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:422
EPS Growth Method:568
ROE Method:257
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata9.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata141.7x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 347 |
| Year 1 | 380 |
| Year 2 | 417 |
| Year 3 | 457 |
| Year 4 | 501 |
| Year 5 | 549 |
Return on Equity (ROE):9.63%
Book Value:346.64
Fair Value:549
Price:965
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 26 | 286 |
| Year 1 | 32 | 305 |
| Year 2 | 40 | 325 |
| Year 3 | 50 | 346 |
| Year 4 | 62 | 368 |
| Year 5 | 77 | 392 |
CAGR 5Y:24.07%
EPS:26.04
Fair Value:739
Price:965
Margin of Safety:-
ROE Method
ROE:9.63%
Book Value:346.64
Fair PBV:0.96
Fair Value:334
Margin of Safety:-