Q1 2026
BUKKPT Bukaka Teknik Utama Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:4454
Margin of Safety:320.23%
ROE:10.24%
EPS Growth Method
Fair Value:3443
Margin of Safety:224.84%
CAGR 5Y:-13.10%
ROE Method
Fair Value:2801
Margin of Safety:164.28%
Fair PBV:1.02
PB Band
Rata-rata:1.09x
Median:0.83x
PE Band
Rata-rata:10.49x
Median:6.89x
Harga Saat Ini:1210
Rata-rata Fair Value:3566
Median Fair Value:3443
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:3427
EPS Growth Method:2649
ROE Method:2155
PE Band:1094
PB Band:2622
Rata-rata:2389
PB Band
PB rata-rata0.6x
Fair Value:1983
Margin of Safety:63.9%
PE Band
PE rata-rata6.0x
Fair Value:812
Margin of Safety:-32.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2736 |
| Year 1 | 3016 |
| Year 2 | 3325 |
| Year 3 | 3665 |
| Year 4 | 4041 |
| Year 5 | 4454 |
Return on Equity (ROE):10.24%
Book Value:2736.06
Fair Value:4454
Price:1210
Margin of Safety:320.23%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 119 | 516 |
| Year 1 | 103 | 550 |
| Year 2 | 90 | 585 |
| Year 3 | 78 | 624 |
| Year 4 | 68 | 664 |
| Year 5 | 59 | 707 |
CAGR 5Y:-13.10%
EPS:118.77
Fair Value:3443
Price:1210
Margin of Safety:224.84%
ROE Method
ROE:10.24%
Book Value:2736.06
Fair PBV:1.02
Fair Value:2801
Margin of Safety:164.28%