Q4 2025
BTONPT Betonjaya Manunggal Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:410
Margin of Safety:14.02%
ROE:0.00%
EPS Growth Method
Fair Value:792
Margin of Safety:120.02%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.94x
Median:0.89x
PE Band
Rata-rata:13.65x
Median:7.13x
Harga Saat Ini:378
Rata-rata Fair Value:401
Median Fair Value:410
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:316
EPS Growth Method:609
ROE Method:0
PE Band:512
PB Band:311
Rata-rata:437
PB Band
PB rata-rata1.2x
Fair Value:523
Margin of Safety:38.3%
PE Band
PE rata-rata24.0x
Fair Value:1172
Margin of Safety:210.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 410 |
| Year 1 | 410 |
| Year 2 | 410 |
| Year 3 | 410 |
| Year 4 | 410 |
| Year 5 | 410 |
Return on Equity (ROE):0.00%
Book Value:410.47
Fair Value:410
Price:378
Margin of Safety:14.02%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 46 | 279 |
| Year 1 | 46 | 297 |
| Year 2 | 46 | 316 |
| Year 3 | 46 | 336 |
| Year 4 | 46 | 358 |
| Year 5 | 46 | 382 |
CAGR 5Y:0.00%
EPS:46.42
Fair Value:792
Price:378
Margin of Safety:120.02%
ROE Method
ROE:0.00%
Book Value:410.47
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%