Q4 2025
BIMAPT. Primarindo Asia Infrastructure, Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:84
Margin of Safety:1.90%
ROE:0.00%
EPS Growth Method
Fair Value:-273
Margin of Safety:-432.58%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:-1.63x
Median:-0.36x
PE Band
Rata-rata:2.63x
Median:0.00x
Harga Saat Ini:82
Rata-rata Fair Value:-63
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:64
EPS Growth Method:-210
ROE Method:0
Rata-rata:64
PB Band
PB rata-rata-5.1x
Fair Value:-429
Margin of Safety:-623.6%
PE Band
PE rata-rata-7.0x
Fair Value:304
Margin of Safety:271.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 84 |
| Year 1 | 84 |
| Year 2 | 84 |
| Year 3 | 84 |
| Year 4 | 84 |
| Year 5 | 84 |
Return on Equity (ROE):0.00%
Book Value:83.56
Fair Value:84
Price:82
Margin of Safety:1.90%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -43 | -260 |
| Year 1 | -43 | -277 |
| Year 2 | -43 | -295 |
| Year 3 | -43 | -314 |
| Year 4 | -43 | -335 |
| Year 5 | -43 | -356 |
CAGR 5Y:0.00%
EPS:-43.34
Fair Value:-273
Price:82
Margin of Safety:-432.58%
ROE Method
ROE:0.00%
Book Value:83.56
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%