Q1 2026
BLTZPT Graha Layar Prima Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:3075
Margin of Safety:21.08%
ROE:44.56%
EPS Growth Method
Fair Value:1132
Margin of Safety:-55.43%
CAGR 5Y:0.00%
ROE Method
Fair Value:2171
Margin of Safety:-14.54%
Fair PBV:4.46
PB Band
Rata-rata:4.21x
Median:3.79x
PE Band
Rata-rata:-11.93x
Median:-10.71x
Harga Saat Ini:2870
Rata-rata Fair Value:2126
Median Fair Value:2171
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2366
EPS Growth Method:871
ROE Method:1670
PB Band:1783
Rata-rata:1672
PB Band
PB rata-rata4.7x
Fair Value:2600
Margin of Safety:-9.4%
PE Band
PE rata-rata-29.1x
Fair Value:-2580
Margin of Safety:-189.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 487 |
| Year 1 | 704 |
| Year 2 | 1018 |
| Year 3 | 1472 |
| Year 4 | 2127 |
| Year 5 | 3075 |
Return on Equity (ROE):44.56%
Book Value:487.22
Fair Value:3075
Price:2870
Margin of Safety:21.08%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 78 | 471 |
| Year 1 | 78 | 501 |
| Year 2 | 78 | 534 |
| Year 3 | 78 | 569 |
| Year 4 | 78 | 605 |
| Year 5 | 78 | 645 |
CAGR 5Y:0.00%
EPS:78.44
Fair Value:1132
Price:2870
Margin of Safety:-55.43%
ROE Method
ROE:44.56%
Book Value:487.22
Fair PBV:4.46
Fair Value:2171
Margin of Safety:-14.54%