Q4 2025
BUKKPT Bukaka Teknik Utama Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:2147
Margin of Safety:62.66%
ROE:0.00%
EPS Growth Method
Fair Value:3892
Margin of Safety:194.87%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.12x
Median:0.86x
PE Band
Rata-rata:10.26x
Median:6.52x
Harga Saat Ini:1380
Rata-rata Fair Value:2013
Median Fair Value:2147
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1652
EPS Growth Method:2994
ROE Method:0
PE Band:1752
PB Band:1938
Rata-rata:2084
PB Band
PB rata-rata0.7x
Fair Value:1504
Margin of Safety:9.0%
PE Band
PE rata-rata5.2x
Fair Value:1153
Margin of Safety:-16.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2147 |
| Year 1 | 2147 |
| Year 2 | 2147 |
| Year 3 | 2147 |
| Year 4 | 2147 |
| Year 5 | 2147 |
Return on Equity (ROE):0.00%
Book Value:2147.05
Fair Value:2147
Price:1380
Margin of Safety:62.66%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 212 | 1274 |
| Year 1 | 212 | 1357 |
| Year 2 | 212 | 1445 |
| Year 3 | 212 | 1539 |
| Year 4 | 212 | 1639 |
| Year 5 | 212 | 1745 |
CAGR 5Y:0.00%
EPS:212.31
Fair Value:3892
Price:1380
Margin of Safety:194.87%
ROE Method
ROE:0.00%
Book Value:2147.05
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%