Q1 2026
CMPPPT AirAsia Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-1226
Margin of Safety:-
ROE:3.41%
EPS Growth Method
Fair Value:-1745
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-354
Margin of Safety:-
Fair PBV:0.34
PB Band
Rata-rata:2.50x
Median:0.00x
PE Band
Rata-rata:553.09x
Median:-0.73x
Harga Saat Ini:69
Rata-rata Fair Value:-1108
Median Fair Value:-1226
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-943
EPS Growth Method:-1342
ROE Method:-272
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata-0.2x
Fair Value:-Infinity
Margin of Safety:-Infinity%
PE Band
PE rata-rata-1.1x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -1037 |
| Year 1 | -1072 |
| Year 2 | -1109 |
| Year 3 | -1147 |
| Year 4 | -1186 |
| Year 5 | -1226 |
Return on Equity (ROE):3.41%
Book Value:-1036.7
Fair Value:-1226
Price:69
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -86 | -517 |
| Year 1 | -86 | -550 |
| Year 2 | -86 | -586 |
| Year 3 | -86 | -624 |
| Year 4 | -86 | -665 |
| Year 5 | -86 | -708 |
CAGR 5Y:0.00%
EPS:-86.14
Fair Value:-1745
Price:69
Margin of Safety:-
ROE Method
ROE:3.41%
Book Value:-1036.7
Fair PBV:0.34
Fair Value:-354
Margin of Safety:-