Q1 2026
BGTGPT Bank Ganesha Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:230
Margin of Safety:-
ROE:8.14%
EPS Growth Method
Fair Value:755
Margin of Safety:-
CAGR 5Y:84.34%
ROE Method
Fair Value:127
Margin of Safety:-
Fair PBV:0.81
PB Band
Rata-rata:0.67x
Median:0.69x
PE Band
Rata-rata:9.98x
Median:17.81x
Harga Saat Ini:108
Rata-rata Fair Value:371
Median Fair Value:230
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:177
EPS Growth Method:581
ROE Method:97
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.7x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata13.2x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 156 |
| Year 1 | 168 |
| Year 2 | 182 |
| Year 3 | 197 |
| Year 4 | 213 |
| Year 5 | 230 |
Return on Equity (ROE):8.14%
Book Value:155.59
Fair Value:230
Price:108
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 10 | 438 |
| Year 1 | 18 | 466 |
| Year 2 | 33 | 496 |
| Year 3 | 60 | 528 |
| Year 4 | 111 | 563 |
| Year 5 | 205 | 599 |
CAGR 5Y:84.34%
EPS:9.65
Fair Value:755
Price:108
Margin of Safety:-
ROE Method
ROE:8.14%
Book Value:155.59
Fair PBV:0.81
Fair Value:127
Margin of Safety:-