Q1 2026
DGNSPT Diagnos Laboratorium Utama Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:190
Margin of Safety:-
ROE:3.26%
EPS Growth Method
Fair Value:170
Margin of Safety:-
CAGR 5Y:-44.63%
ROE Method
Fair Value:53
Margin of Safety:-
Fair PBV:0.33
PB Band
Rata-rata:1.39x
Median:1.17x
PE Band
Rata-rata:12.50x
Median:0.00x
Harga Saat Ini:230
Rata-rata Fair Value:138
Median Fair Value:170
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:146
EPS Growth Method:131
ROE Method:41
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata16.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 162 |
| Year 1 | 167 |
| Year 2 | 173 |
| Year 3 | 179 |
| Year 4 | 184 |
| Year 5 | 190 |
Return on Equity (ROE):3.26%
Book Value:162.14
Fair Value:190
Price:230
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 6 |
| Year 1 | 1 | 6 |
| Year 2 | 1 | 7 |
| Year 3 | 0 | 7 |
| Year 4 | 0 | 8 |
| Year 5 | 0 | 8 |
CAGR 5Y:-44.63%
EPS:2.68
Fair Value:170
Price:230
Margin of Safety:-
ROE Method
ROE:3.26%
Book Value:162.14
Fair PBV:0.33
Fair Value:53
Margin of Safety:-