Q1 2026
BOGAPT Bintang Oto Global Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:136
Margin of Safety:-
ROE:2.64%
EPS Growth Method
Fair Value:123
Margin of Safety:-
CAGR 5Y:-31.54%
ROE Method
Fair Value:32
Margin of Safety:-
Fair PBV:0.26
PB Band
Rata-rata:7.56x
Median:7.38x
PE Band
Rata-rata:586.83x
Median:290.87x
Harga Saat Ini:1435
Rata-rata Fair Value:97
Median Fair Value:123
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:104
EPS Growth Method:95
ROE Method:24
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata8.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata844.4x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 119 |
| Year 1 | 122 |
| Year 2 | 126 |
| Year 3 | 129 |
| Year 4 | 132 |
| Year 5 | 136 |
Return on Equity (ROE):2.64%
Book Value:119.19
Fair Value:136
Price:1435
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 3 |
| Year 1 | 1 | 3 |
| Year 2 | 1 | 4 |
| Year 3 | 0 | 4 |
| Year 4 | 0 | 4 |
| Year 5 | 0 | 4 |
CAGR 5Y:-31.54%
EPS:1.09
Fair Value:123
Price:1435
Margin of Safety:-
ROE Method
ROE:2.64%
Book Value:119.19
Fair PBV:0.26
Fair Value:32
Margin of Safety:-