Q1 2026
DEFIPT Danasupra Erapacific Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:7
Margin of Safety:-
ROE:-28.96%
EPS Growth Method
Fair Value:-94
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-109
Margin of Safety:-
Fair PBV:-2.90
PB Band
Rata-rata:13.66x
Median:13.82x
PE Band
Rata-rata:-20.73x
Median:-7.63x
Harga Saat Ini:122
Rata-rata Fair Value:-65
Median Fair Value:-94
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:5
EPS Growth Method:-72
ROE Method:-84
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata17.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-192.9x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 38 |
| Year 1 | 27 |
| Year 2 | 19 |
| Year 3 | 14 |
| Year 4 | 10 |
| Year 5 | 7 |
Return on Equity (ROE):-28.96%
Book Value:37.71
Fair Value:7
Price:122
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -16 | -96 |
| Year 1 | -16 | -102 |
| Year 2 | -16 | -109 |
| Year 3 | -16 | -116 |
| Year 4 | -16 | -123 |
| Year 5 | -16 | -131 |
CAGR 5Y:0.00%
EPS:-15.99
Fair Value:-94
Price:122
Margin of Safety:-
ROE Method
ROE:-28.96%
Book Value:37.71
Fair PBV:-2.90
Fair Value:-109
Margin of Safety:-