Q1 2026
BSBKPT Wulandari Bangun Laksana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:120
Margin of Safety:130.17%
ROE:6.62%
EPS Growth Method
Fair Value:110
Margin of Safety:112.29%
CAGR 5Y:0.00%
ROE Method
Fair Value:57
Margin of Safety:10.56%
Fair PBV:0.66
PB Band
Rata-rata:0.57x
Median:0.61x
PE Band
Rata-rata:61.85x
Median:17.83x
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:133
PB Band:37
Rata-rata:78
PB Band
PB rata-rata0.6x
Fair Value:54
Margin of Safety:4.9%
PE Band
PE rata-rata70.2x
Fair Value:197
Margin of Safety:286.3%
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:130.17%
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:112.29%
ROE Method
ROE:6.62%
Book Value:86.88
Fair PBV:0.66
Fair Value:57
Margin of Safety:10.56%