Q1 2026
BINAPT Bank Ina Perdana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:246
Margin of Safety:-
ROE:-13.41%
EPS Growth Method
Fair Value:62
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-677
Margin of Safety:-
Fair PBV:-1.34
PB Band
Rata-rata:4.58x
Median:2.30x
PE Band
Rata-rata:284.01x
Median:131.19x
Harga Saat Ini:3150
Rata-rata Fair Value:-123
Median Fair Value:62
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:189
EPS Growth Method:48
ROE Method:-521
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata7.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata537.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 505 |
| Year 1 | 437 |
| Year 2 | 378 |
| Year 3 | 328 |
| Year 4 | 284 |
| Year 5 | 246 |
Return on Equity (ROE):-13.41%
Book Value:504.75
Fair Value:246
Price:3150
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -54 | -323 |
| Year 1 | -54 | -344 |
| Year 2 | -54 | -367 |
| Year 3 | -54 | -390 |
| Year 4 | -54 | -416 |
| Year 5 | -54 | -443 |
CAGR 5Y:0.00%
EPS:-53.86
Fair Value:62
Price:3150
Margin of Safety:-
ROE Method
ROE:-13.41%
Book Value:504.75
Fair PBV:-1.34
Fair Value:-677
Margin of Safety:-