Q4 2025
BNBAPT Bank Bumi Arta Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:945
Margin of Safety:31.30%
ROE:0.00%
EPS Growth Method
Fair Value:992
Margin of Safety:37.83%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.79x
Median:0.67x
PE Band
Rata-rata:30.72x
Median:10.09x
Harga Saat Ini:650
Rata-rata Fair Value:646
Median Fair Value:945
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:727
EPS Growth Method:763
ROE Method:0
PE Band:122
PB Band:520
Rata-rata:533
PB Band
PB rata-rata1.3x
Fair Value:1124
Margin of Safety:72.9%
PE Band
PE rata-rata84.3x
Fair Value:435
Margin of Safety:-33.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 945 |
| Year 1 | 945 |
| Year 2 | 945 |
| Year 3 | 945 |
| Year 4 | 945 |
| Year 5 | 945 |
Return on Equity (ROE):0.00%
Book Value:945.38
Fair Value:945
Price:650
Margin of Safety:31.30%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 6 | 34 |
| Year 1 | 6 | 37 |
| Year 2 | 6 | 39 |
| Year 3 | 6 | 41 |
| Year 4 | 6 | 44 |
| Year 5 | 6 | 47 |
CAGR 5Y:0.00%
EPS:5.72
Fair Value:992
Price:650
Margin of Safety:37.83%
ROE Method
ROE:0.00%
Book Value:945.38
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%