Q1 2026
BRENPT Barito Renewables Energy Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:586
Margin of Safety:-
ROE:46.64%
EPS Growth Method
Fair Value:230
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:403
Margin of Safety:-
Fair PBV:4.66
PB Band
Rata-rata:59.29x
Median:51.59x
PE Band
Rata-rata:269.25x
Median:255.00x
Harga Saat Ini:3670
Rata-rata Fair Value:407
Median Fair Value:403
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:451
EPS Growth Method:177
ROE Method:310
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata59.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata269.2x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 86 |
| Year 1 | 127 |
| Year 2 | 186 |
| Year 3 | 273 |
| Year 4 | 400 |
| Year 5 | 586 |
Return on Equity (ROE):46.64%
Book Value:86.45
Fair Value:586
Price:3670
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 17 | 105 |
| Year 1 | 17 | 112 |
| Year 2 | 17 | 119 |
| Year 3 | 17 | 127 |
| Year 4 | 17 | 135 |
| Year 5 | 17 | 144 |
CAGR 5Y:0.00%
EPS:17.49
Fair Value:230
Price:3670
Margin of Safety:-
ROE Method
ROE:46.64%
Book Value:86.45
Fair PBV:4.66
Fair Value:403
Margin of Safety:-