Q1 2026
BSBKPT Wulandari Bangun Laksana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:120
Margin of Safety:-
ROE:6.62%
EPS Growth Method
Fair Value:110
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:57
Margin of Safety:-
Fair PBV:0.66
PB Band
Rata-rata:0.55x
Median:0.61x
PE Band
Rata-rata:61.06x
Median:6.25x
Harga Saat Ini:51
Rata-rata Fair Value:96
Median Fair Value:110
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:92
EPS Growth Method:85
ROE Method:44
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata69.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 87 |
| Year 1 | 93 |
| Year 2 | 99 |
| Year 3 | 105 |
| Year 4 | 112 |
| Year 5 | 120 |
Return on Equity (ROE):6.62%
Book Value:86.88
Fair Value:120
Price:51
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 17 |
| Year 1 | 3 | 18 |
| Year 2 | 3 | 19 |
| Year 3 | 3 | 21 |
| Year 4 | 3 | 22 |
| Year 5 | 3 | 24 |
CAGR 5Y:0.00%
EPS:2.86
Fair Value:110
Price:51
Margin of Safety:-
ROE Method
ROE:6.62%
Book Value:86.88
Fair PBV:0.66
Fair Value:57
Margin of Safety:-