Q1 2026
BVICPT Bank Victoria International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:298
Margin of Safety:-
ROE:5.03%
EPS Growth Method
Fair Value:294
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:117
Margin of Safety:-
Fair PBV:0.50
PB Band
Rata-rata:0.49x
Median:0.50x
PE Band
Rata-rata:5.26x
Median:6.73x
Harga Saat Ini:85
Rata-rata Fair Value:236
Median Fair Value:294
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:229
EPS Growth Method:226
ROE Method:90
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata3.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 233 |
| Year 1 | 245 |
| Year 2 | 257 |
| Year 3 | 270 |
| Year 4 | 284 |
| Year 5 | 298 |
Return on Equity (ROE):5.03%
Book Value:233.3
Fair Value:298
Price:85
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 7 | 44 |
| Year 1 | 7 | 47 |
| Year 2 | 7 | 50 |
| Year 3 | 7 | 53 |
| Year 4 | 7 | 57 |
| Year 5 | 7 | 60 |
CAGR 5Y:0.00%
EPS:7.34
Fair Value:294
Price:85
Margin of Safety:-
ROE Method
ROE:5.03%
Book Value:233.3
Fair PBV:0.50
Fair Value:117
Margin of Safety:-