Q4 2025
BSBKPT Wulandari Bangun Laksana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:85
Margin of Safety:67.63%
ROE:0.00%
EPS Growth Method
Fair Value:197
Margin of Safety:287.00%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.56x
Median:0.61x
PE Band
Rata-rata:64.26x
Median:3.75x
Harga Saat Ini:57
Rata-rata Fair Value:94
Median Fair Value:85
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:66
EPS Growth Method:152
ROE Method:0
PE Band:752
PB Band:41
Rata-rata:253
PB Band
PB rata-rata0.6x
Fair Value:53
Margin of Safety:-7.1%
PE Band
PE rata-rata67.3x
Fair Value:1023
Margin of Safety:1695.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 85 |
| Year 1 | 85 |
| Year 2 | 85 |
| Year 3 | 85 |
| Year 4 | 85 |
| Year 5 | 85 |
Return on Equity (ROE):0.00%
Book Value:85.49
Fair Value:85
Price:57
Margin of Safety:67.63%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 14 | 82 |
| Year 1 | 14 | 87 |
| Year 2 | 14 | 93 |
| Year 3 | 14 | 99 |
| Year 4 | 14 | 105 |
| Year 5 | 14 | 112 |
CAGR 5Y:0.00%
EPS:13.61
Fair Value:197
Price:57
Margin of Safety:287.00%
ROE Method
ROE:0.00%
Book Value:85.49
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%