Q1 2026
BPFIPT Woori Finance Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:680
Margin of Safety:-
ROE:8.67%
EPS Growth Method
Fair Value:799
Margin of Safety:-
CAGR 5Y:12.59%
ROE Method
Fair Value:389
Margin of Safety:-
Fair PBV:0.87
PB Band
Rata-rata:1.83x
Median:1.86x
PE Band
Rata-rata:29.00x
Median:25.01x
Harga Saat Ini:280
Rata-rata Fair Value:623
Median Fair Value:680
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:523
EPS Growth Method:615
ROE Method:299
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata21.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 449 |
| Year 1 | 487 |
| Year 2 | 530 |
| Year 3 | 576 |
| Year 4 | 626 |
| Year 5 | 680 |
Return on Equity (ROE):8.67%
Book Value:448.5
Fair Value:680
Price:280
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 31 | 256 |
| Year 1 | 35 | 273 |
| Year 2 | 39 | 290 |
| Year 3 | 44 | 309 |
| Year 4 | 50 | 329 |
| Year 5 | 56 | 351 |
CAGR 5Y:12.59%
EPS:31.07
Fair Value:799
Price:280
Margin of Safety:-
ROE Method
ROE:8.67%
Book Value:448.5
Fair PBV:0.87
Fair Value:389
Margin of Safety:-