Q1 2026
BDMNPT Bank Danamon Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:8903
Margin of Safety:-
ROE:10.25%
EPS Growth Method
Fair Value:11750
Margin of Safety:-
CAGR 5Y:22.28%
ROE Method
Fair Value:5603
Margin of Safety:-
Fair PBV:1.03
PB Band
Rata-rata:1.28x
Median:1.13x
PE Band
Rata-rata:13.83x
Median:12.71x
Harga Saat Ini:4150
Rata-rata Fair Value:8752
Median Fair Value:8903
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:6848
EPS Growth Method:9038
ROE Method:4310
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata8.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 5465 |
| Year 1 | 6025 |
| Year 2 | 6643 |
| Year 3 | 7324 |
| Year 4 | 8075 |
| Year 5 | 8903 |
Return on Equity (ROE):10.25%
Book Value:5464.51
Fair Value:8903
Price:4150
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 436 | 4587 |
| Year 1 | 533 | 4885 |
| Year 2 | 652 | 5203 |
| Year 3 | 798 | 5541 |
| Year 4 | 975 | 5901 |
| Year 5 | 1193 | 6285 |
CAGR 5Y:22.28%
EPS:436.24
Fair Value:11750
Price:4150
Margin of Safety:-
ROE Method
ROE:10.25%
Book Value:5464.51
Fair PBV:1.03
Fair Value:5603
Margin of Safety:-