Q1 2026
BKSWPT Bank QNB Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:145
Margin of Safety:-
ROE:1.63%
EPS Growth Method
Fair Value:123
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:22
Margin of Safety:-
Fair PBV:0.16
PB Band
Rata-rata:74.41x
Median:0.81x
PE Band
Rata-rata:77.45x
Median:14.93x
Harga Saat Ini:52
Rata-rata Fair Value:97
Median Fair Value:123
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:111
EPS Growth Method:95
ROE Method:17
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata68.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 134 |
| Year 1 | 136 |
| Year 2 | 138 |
| Year 3 | 140 |
| Year 4 | 143 |
| Year 5 | 145 |
Return on Equity (ROE):1.63%
Book Value:133.69
Fair Value:145
Price:52
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -1 | -8 |
| Year 1 | -1 | -8 |
| Year 2 | -1 | -9 |
| Year 3 | -1 | -9 |
| Year 4 | -1 | -10 |
| Year 5 | -1 | -10 |
CAGR 5Y:0.00%
EPS:-1.26
Fair Value:123
Price:52
Margin of Safety:-
ROE Method
ROE:1.63%
Book Value:133.69
Fair PBV:0.16
Fair Value:22
Margin of Safety:-