Q1 2026
BSWDPT Bank of India Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1069
Margin of Safety:-
ROE:2.19%
EPS Growth Method
Fair Value:1095
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:210
Margin of Safety:-
Fair PBV:0.22
PB Band
Rata-rata:2.24x
Median:2.05x
PE Band
Rata-rata:90.91x
Median:14.45x
Harga Saat Ini:1380
Rata-rata Fair Value:792
Median Fair Value:1069
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:822
EPS Growth Method:843
ROE Method:162
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata78.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 959 |
| Year 1 | 980 |
| Year 2 | 1002 |
| Year 3 | 1024 |
| Year 4 | 1046 |
| Year 5 | 1069 |
Return on Equity (ROE):2.19%
Book Value:959.14
Fair Value:1069
Price:1380
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 17 | 99 |
| Year 1 | 17 | 106 |
| Year 2 | 17 | 113 |
| Year 3 | 17 | 120 |
| Year 4 | 17 | 128 |
| Year 5 | 17 | 136 |
CAGR 5Y:0.00%
EPS:16.57
Fair Value:1095
Price:1380
Margin of Safety:-
ROE Method
ROE:2.19%
Book Value:959.14
Fair PBV:0.22
Fair Value:210
Margin of Safety:-