Q1 2026
BWPTPT Eagle High Plantations Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:499
Margin of Safety:564.99%
ROE:40.57%
EPS Growth Method
Fair Value:187
Margin of Safety:149.63%
CAGR 5Y:0.00%
ROE Method
Fair Value:369
Margin of Safety:391.56%
Fair PBV:4.06
PB Band
Rata-rata:1.60x
Median:1.17x
PE Band
Rata-rata:6.18x
Median:6.70x
Harga Saat Ini:80
Rata-rata Fair Value:352
Median Fair Value:369
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:384
EPS Growth Method:144
ROE Method:284
PE Band:59
PB Band:119
Rata-rata:198
PB Band
PB rata-rata1.0x
Fair Value:100
Margin of Safety:24.7%
PE Band
PE rata-rata13.4x
Fair Value:167
Margin of Safety:109.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 91 |
| Year 1 | 128 |
| Year 2 | 180 |
| Year 3 | 252 |
| Year 4 | 355 |
| Year 5 | 499 |
Return on Equity (ROE):40.57%
Book Value:90.88
Fair Value:499
Price:80
Margin of Safety:564.99%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 12 | 70 |
| Year 1 | 12 | 75 |
| Year 2 | 12 | 80 |
| Year 3 | 12 | 85 |
| Year 4 | 12 | 90 |
| Year 5 | 12 | 96 |
CAGR 5Y:0.00%
EPS:11.72
Fair Value:187
Price:80
Margin of Safety:149.63%
ROE Method
ROE:40.57%
Book Value:90.88
Fair PBV:4.06
Fair Value:369
Margin of Safety:391.56%