Q1 2026
BIMAPT. Primarindo Asia Infrastructure, Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:6
Margin of Safety:-92.91%
ROE:-35.74%
EPS Growth Method
Fair Value:-257
Margin of Safety:-413.93%
CAGR 5Y:0.00%
ROE Method
Fair Value:-190
Margin of Safety:-331.32%
Fair PBV:-3.57
PB Band
Rata-rata:-1.53x
Median:-0.35x
PE Band
Rata-rata:2.49x
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
Rata-rata:4
PB Band
PB rata-rata-5.4x
Fair Value:-287
Margin of Safety:-449.8%
PE Band
PE rata-rata-7.1x
Fair Value:268
Margin of Safety:226.3%
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:-92.91%
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:-413.93%
ROE Method
ROE:-35.74%
Book Value:53.07
Fair PBV:-3.57
Fair Value:-190
Margin of Safety:-331.32%