Q1 2026
BOLAPT Bali Bintang Sejahtera Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:111
Margin of Safety:-
ROE:0.92%
EPS Growth Method
Fair Value:138
Margin of Safety:-
CAGR 5Y:-25.96%
ROE Method
Fair Value:10
Margin of Safety:-
Fair PBV:0.09
PB Band
Rata-rata:2.07x
Median:1.61x
PE Band
Rata-rata:72.46x
Median:12.72x
Harga Saat Ini:158
Rata-rata Fair Value:86
Median Fair Value:111
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:86
EPS Growth Method:106
ROE Method:8
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.0x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata6.2x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 106 |
| Year 1 | 107 |
| Year 2 | 108 |
| Year 3 | 109 |
| Year 4 | 110 |
| Year 5 | 111 |
Return on Equity (ROE):0.92%
Book Value:106.49
Fair Value:111
Price:158
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 7 | 23 |
| Year 1 | 5 | 25 |
| Year 2 | 4 | 26 |
| Year 3 | 3 | 28 |
| Year 4 | 2 | 30 |
| Year 5 | 2 | 32 |
CAGR 5Y:-25.96%
EPS:7.16
Fair Value:138
Price:158
Margin of Safety:-
ROE Method
ROE:0.92%
Book Value:106.49
Fair PBV:0.09
Fair Value:10
Margin of Safety:-