Q3 2024
BIKAPT Binakarya Jaya Abadi Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-322
Margin of Safety:-685.70%
ROE:2.18%
EPS Growth Method
Fair Value:-971
Margin of Safety:-1866.15%
CAGR 5Y:0.00%
ROE Method
Fair Value:-63
Margin of Safety:-214.79%
Fair PBV:0.22
PB Band
Rata-rata:-0.86x
Median:0.00x
PE Band
Rata-rata:-0.78x
Median:-0.66x
Harga Saat Ini:55
Rata-rata Fair Value:-452
Median Fair Value:-322
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-248
EPS Growth Method:-747
ROE Method:-49
PE Band:50
PB Band:190
Rata-rata:120
PB Band
PB rata-rata-3.0x
Fair Value:865
Margin of Safety:1473.0%
PE Band
PE rata-rata1.1x
Fair Value:-93
Margin of Safety:-269.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -289 |
| Year 1 | -295 |
| Year 2 | -302 |
| Year 3 | -309 |
| Year 4 | -315 |
| Year 5 | -322 |
Return on Equity (ROE):2.18%
Book Value:-289.16
Fair Value:-322
Price:55
Margin of Safety:-685.70%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -83 | -498 |
| Year 1 | -83 | -530 |
| Year 2 | -83 | -565 |
| Year 3 | -83 | -601 |
| Year 4 | -83 | -641 |
| Year 5 | -83 | -682 |
CAGR 5Y:0.00%
EPS:-82.99
Fair Value:-971
Price:55
Margin of Safety:-1866.15%
ROE Method
ROE:2.18%
Book Value:-289.16
Fair PBV:0.22
Fair Value:-63
Margin of Safety:-214.79%