Q1 2026
BUKAPT Bukalapak.com Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:353
Margin of Safety:-
ROE:8.04%
EPS Growth Method
Fair Value:448
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:193
Margin of Safety:-
Fair PBV:0.80
PB Band
Rata-rata:0.65x
Median:0.59x
PE Band
Rata-rata:-6.95x
Median:0.00x
Harga Saat Ini:102
Rata-rata Fair Value:331
Median Fair Value:353
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:272
EPS Growth Method:344
ROE Method:148
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-10.3x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 240 |
| Year 1 | 259 |
| Year 2 | 280 |
| Year 3 | 303 |
| Year 4 | 327 |
| Year 5 | 353 |
Return on Equity (ROE):8.04%
Book Value:240
Fair Value:353
Price:102
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 25 | 152 |
| Year 1 | 25 | 161 |
| Year 2 | 25 | 172 |
| Year 3 | 25 | 183 |
| Year 4 | 25 | 195 |
| Year 5 | 25 | 208 |
CAGR 5Y:0.00%
EPS:25.26
Fair Value:448
Price:102
Margin of Safety:-
ROE Method
ROE:8.04%
Book Value:240
Fair PBV:0.80
Fair Value:193
Margin of Safety:-