Q1 2026
BBMDPT Bank Mestika Dharma Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1879
Margin of Safety:-
ROE:7.46%
EPS Growth Method
Fair Value:1811
Margin of Safety:-
CAGR 5Y:-9.54%
ROE Method
Fair Value:978
Margin of Safety:-
Fair PBV:0.75
PB Band
Rata-rata:1.66x
Median:1.67x
PE Band
Rata-rata:20.19x
Median:20.46x
Harga Saat Ini:1990
Rata-rata Fair Value:1556
Median Fair Value:1811
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1445
EPS Growth Method:1393
ROE Method:752
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.6x
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 | 1312 |
| Year 1 | 1409 |
| Year 2 | 1514 |
| Year 3 | 1627 |
| Year 4 | 1749 |
| Year 5 | 1879 |
Return on Equity (ROE):7.46%
Book Value:1311.62
Fair Value:1879
Price:1990
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 77 | 365 |
| Year 1 | 70 | 388 |
| Year 2 | 63 | 414 |
| Year 3 | 57 | 441 |
| Year 4 | 52 | 469 |
| Year 5 | 47 | 500 |
CAGR 5Y:-9.54%
EPS:76.96
Fair Value:1811
Price:1990
Margin of Safety:-
ROE Method
ROE:7.46%
Book Value:1311.62
Fair PBV:0.75
Fair Value:978
Margin of Safety:-