Q1 2026
BBYBPT Bank Neo Commerce Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:582
Margin of Safety:-
ROE:12.53%
EPS Growth Method
Fair Value:657
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:404
Margin of Safety:-
Fair PBV:1.25
PB Band
Rata-rata:1.96x
Median:1.62x
PE Band
Rata-rata:1.76x
Median:6.94x
Harga Saat Ini:226
Rata-rata Fair Value:547
Median Fair Value:582
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:448
EPS Growth Method:505
ROE Method:311
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-55.0x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 322 |
| Year 1 | 363 |
| Year 2 | 408 |
| Year 3 | 459 |
| Year 4 | 517 |
| Year 5 | 582 |
Return on Equity (ROE):12.53%
Book Value:322.45
Fair Value:582
Price:226
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 41 | 244 |
| Year 1 | 41 | 260 |
| Year 2 | 41 | 277 |
| Year 3 | 41 | 295 |
| Year 4 | 41 | 314 |
| Year 5 | 41 | 334 |
CAGR 5Y:0.00%
EPS:40.65
Fair Value:657
Price:226
Margin of Safety:-
ROE Method
ROE:12.53%
Book Value:322.45
Fair PBV:1.25
Fair Value:404
Margin of Safety:-