Q1 2026
DKFTPT Central Omega Resources Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1701
Margin of Safety:-
ROE:45.52%
EPS Growth Method
Fair Value:1244
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:1187
Margin of Safety:-
Fair PBV:4.55
PB Band
Rata-rata:3.41x
Median:1.74x
PE Band
Rata-rata:-23.75x
Median:-2.62x
Harga Saat Ini:700
Rata-rata Fair Value:1377
Median Fair Value:1244
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1308
EPS Growth Method:957
ROE Method:913
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-52.2x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 261 |
| Year 1 | 379 |
| Year 2 | 552 |
| Year 3 | 803 |
| Year 4 | 1169 |
| Year 5 | 1701 |
Return on Equity (ROE):45.52%
Book Value:260.71
Fair Value:1701
Price:700
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 120 | 717 |
| Year 1 | 120 | 764 |
| Year 2 | 120 | 814 |
| Year 3 | 120 | 867 |
| Year 4 | 120 | 923 |
| Year 5 | 120 | 983 |
CAGR 5Y:0.00%
EPS:119.56
Fair Value:1244
Price:700
Margin of Safety:-
ROE Method
ROE:45.52%
Book Value:260.71
Fair PBV:4.55
Fair Value:1187
Margin of Safety:-