Q1 2026
BMTRPT Global Mediacom Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1271
Margin of Safety:1034.63%
ROE:5.38%
EPS Growth Method
Fair Value:1276
Margin of Safety:1039.71%
CAGR 5Y:-13.44%
ROE Method
Fair Value:526
Margin of Safety:369.48%
Fair PBV:0.54
PB Band
Rata-rata:0.99x
Median:0.63x
PE Band
Rata-rata:15.27x
Median:6.56x
Harga Saat Ini:120
Rata-rata Fair Value:1024
Median Fair Value:1271
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:978
EPS Growth Method:982
ROE Method:404
PE Band:636
PB Band:802
Rata-rata:760
PB Band
PB rata-rata0.2x
Fair Value:255
Margin of Safety:112.8%
PE Band
PE rata-rata4.4x
Fair Value:241
Margin of Safety:100.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 978 |
| Year 1 | 1031 |
| Year 2 | 1086 |
| Year 3 | 1144 |
| Year 4 | 1206 |
| Year 5 | 1271 |
Return on Equity (ROE):5.38%
Book Value:978.05
Fair Value:1271
Price:120
Margin of Safety:1034.63%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 51 | 218 |
| Year 1 | 44 | 232 |
| Year 2 | 38 | 247 |
| Year 3 | 33 | 263 |
| Year 4 | 28 | 280 |
| Year 5 | 25 | 298 |
CAGR 5Y:-13.44%
EPS:50.53
Fair Value:1276
Price:120
Margin of Safety:1039.71%
ROE Method
ROE:5.38%
Book Value:978.05
Fair PBV:0.54
Fair Value:526
Margin of Safety:369.48%