Q1 2026
BINOPT Perma Plasindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:146
Margin of Safety:-
ROE:-3.84%
EPS Growth Method
Fair Value:112
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-68
Margin of Safety:-
Fair PBV:-0.38
PB Band
Rata-rata:0.48x
Median:0.63x
PE Band
Rata-rata:17.81x
Median:0.00x
Harga Saat Ini:99
Rata-rata Fair Value:63
Median Fair Value:112
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:112
EPS Growth Method:86
ROE Method:-53
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.7x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata26.4x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 178 |
| Year 1 | 171 |
| Year 2 | 164 |
| Year 3 | 158 |
| Year 4 | 152 |
| Year 5 | 146 |
Return on Equity (ROE):-3.84%
Book Value:177.74
Fair Value:146
Price:99
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -8 | -48 |
| Year 1 | -8 | -51 |
| Year 2 | -8 | -54 |
| Year 3 | -8 | -58 |
| Year 4 | -8 | -62 |
| Year 5 | -8 | -66 |
CAGR 5Y:0.00%
EPS:-7.99
Fair Value:112
Price:99
Margin of Safety:-
ROE Method
ROE:-3.84%
Book Value:177.74
Fair PBV:-0.38
Fair Value:-68
Margin of Safety:-