Q1 2026
BNIIPT Bank Maybank Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:569
Margin of Safety:-
ROE:6.21%
EPS Growth Method
Fair Value:589
Margin of Safety:-
CAGR 5Y:-0.80%
ROE Method
Fair Value:262
Margin of Safety:-
Fair PBV:0.62
PB Band
Rata-rata:1.55x
Median:0.92x
PE Band
Rata-rata:-0.66x
Median:12.23x
Harga Saat Ini:187
Rata-rata Fair Value:473
Median Fair Value:569
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:438
EPS Growth Method:453
ROE Method:201
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata12.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 421 |
| Year 1 | 448 |
| Year 2 | 475 |
| Year 3 | 505 |
| Year 4 | 536 |
| Year 5 | 569 |
Return on Equity (ROE):6.21%
Book Value:421.38
Fair Value:569
Price:187
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 21 | 122 |
| Year 1 | 21 | 130 |
| Year 2 | 20 | 138 |
| Year 3 | 20 | 147 |
| Year 4 | 20 | 157 |
| Year 5 | 20 | 167 |
CAGR 5Y:-0.80%
EPS:20.74
Fair Value:589
Price:187
Margin of Safety:-
ROE Method
ROE:6.21%
Book Value:421.38
Fair PBV:0.62
Fair Value:262
Margin of Safety:-