Q1 2026
BNBAPT Bank Bumi Arta Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:961
Margin of Safety:27.29%
ROE:0.09%
EPS Growth Method
Fair Value:958
Margin of Safety:26.95%
CAGR 5Y:-44.87%
ROE Method
Fair Value:9
Margin of Safety:-98.81%
Fair PBV:0.01
PB Band
Rata-rata:0.79x
Median:0.67x
PE Band
Rata-rata:73.42x
Median:10.32x
Harga Saat Ini:790
Rata-rata Fair Value:643
Median Fair Value:958
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:739
EPS Growth Method:737
ROE Method:7
PE Band:40
PB Band:609
Rata-rata:427
PB Band
PB rata-rata1.2x
Fair Value:1208
Margin of Safety:52.9%
PE Band
PE rata-rata187.8x
Fair Value:132
Margin of Safety:-83.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 957 |
| Year 1 | 957 |
| Year 2 | 958 |
| Year 3 | 959 |
| Year 4 | 960 |
| Year 5 | 961 |
Return on Equity (ROE):0.09%
Book Value:956.5
Fair Value:961
Price:790
Margin of Safety:27.29%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 1 |
| Year 1 | 0 | 2 |
| Year 2 | 0 | 2 |
| Year 3 | 0 | 2 |
| Year 4 | 0 | 2 |
| Year 5 | 0 | 2 |
CAGR 5Y:-44.87%
EPS:0.67
Fair Value:958
Price:790
Margin of Safety:26.95%
ROE Method
ROE:0.09%
Book Value:956.5
Fair PBV:0.01
Fair Value:9
Margin of Safety:-98.81%