Q4 2025
BMTRPT Global Mediacom Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1007
Margin of Safety:705.90%
ROE:0.00%
EPS Growth Method
Fair Value:1268
Margin of Safety:914.05%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.02x
Median:0.63x
PE Band
Rata-rata:15.66x
Median:7.18x
Harga Saat Ini:138
Rata-rata Fair Value:758
Median Fair Value:1007
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:775
EPS Growth Method:975
ROE Method:0
PE Band:421
PB Band:871
Rata-rata:761
PB Band
PB rata-rata0.3x
Fair Value:294
Margin of Safety:113.3%
PE Band
PE rata-rata4.7x
Fair Value:165
Margin of Safety:19.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1007 |
| Year 1 | 1007 |
| Year 2 | 1007 |
| Year 3 | 1007 |
| Year 4 | 1007 |
| Year 5 | 1007 |
Return on Equity (ROE):0.00%
Book Value:1007.38
Fair Value:1007
Price:138
Margin of Safety:705.90%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 32 | 190 |
| Year 1 | 32 | 202 |
| Year 2 | 32 | 215 |
| Year 3 | 32 | 229 |
| Year 4 | 32 | 244 |
| Year 5 | 32 | 260 |
CAGR 5Y:0.00%
EPS:31.65
Fair Value:1268
Price:138
Margin of Safety:914.05%
ROE Method
ROE:0.00%
Book Value:1007.38
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%