Q1 2026
BUDIPT Budi Starch & Sweetener Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:677
Margin of Safety:-
ROE:14.04%
EPS Growth Method
Fair Value:619
Margin of Safety:-
CAGR 5Y:7.22%
ROE Method
Fair Value:493
Margin of Safety:-
Fair PBV:1.40
PB Band
Rata-rata:0.67x
Median:0.59x
PE Band
Rata-rata:9.70x
Median:10.75x
Harga Saat Ini:206
Rata-rata Fair Value:596
Median Fair Value:619
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:521
EPS Growth Method:476
ROE Method:379
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.7x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata11.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 351 |
| Year 1 | 400 |
| Year 2 | 456 |
| Year 3 | 520 |
| Year 4 | 593 |
| Year 5 | 677 |
Return on Equity (ROE):14.04%
Book Value:350.81
Fair Value:677
Price:206
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 27 | 195 |
| Year 1 | 29 | 208 |
| Year 2 | 31 | 222 |
| Year 3 | 33 | 236 |
| Year 4 | 36 | 251 |
| Year 5 | 39 | 268 |
CAGR 5Y:7.22%
EPS:27.18
Fair Value:619
Price:206
Margin of Safety:-
ROE Method
ROE:14.04%
Book Value:350.81
Fair PBV:1.40
Fair Value:493
Margin of Safety:-