Q1 2026
BIMAPT. Primarindo Asia Infrastructure, Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:6
Margin of Safety:-
ROE:-35.74%
EPS Growth Method
Fair Value:-257
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-190
Margin of Safety:-
Fair PBV:-3.57
PB Band
Rata-rata:-1.55x
Median:-0.35x
PE Band
Rata-rata:2.52x
Median:0.00x
Harga Saat Ini:82
Rata-rata Fair Value:-147
Median Fair Value:-190
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:4
EPS Growth Method:-198
ROE Method:-146
PE Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata-5.5x
Fair Value:-Infinity
Margin of Safety:-Infinity%
PE Band
PE rata-rata-7.0x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 53 |
| Year 1 | 34 |
| Year 2 | 22 |
| Year 3 | 14 |
| Year 4 | 9 |
| Year 5 | 6 |
Return on Equity (ROE):-35.74%
Book Value:53.07
Fair Value:6
Price:82
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -38 | -227 |
| Year 1 | -38 | -241 |
| Year 2 | -38 | -257 |
| Year 3 | -38 | -274 |
| Year 4 | -38 | -292 |
| Year 5 | -38 | -310 |
CAGR 5Y:0.00%
EPS:-37.77
Fair Value:-257
Price:82
Margin of Safety:-
ROE Method
ROE:-35.74%
Book Value:53.07
Fair PBV:-3.57
Fair Value:-190
Margin of Safety:-