Q1 2026
DMMXPT Digital Mediatama Maxima Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:130
Margin of Safety:-18.62%
ROE:7.87%
EPS Growth Method
Fair Value:125
Margin of Safety:-21.95%
CAGR 5Y:-24.26%
ROE Method
Fair Value:70
Margin of Safety:-56.14%
Fair PBV:0.79
PB Band
Rata-rata:5.32x
Median:3.35x
PE Band
Rata-rata:111.86x
Median:40.50x
Harga Saat Ini:168
Rata-rata Fair Value:108
Median Fair Value:125
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:100
EPS Growth Method:96
ROE Method:54
PE Band:705
PB Band:383
Rata-rata:268
PB Band
PB rata-rata6.9x
Fair Value:646
Margin of Safety:284.8%
PE Band
PE rata-rata154.4x
Fair Value:1265
Margin of Safety:652.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 89 |
| Year 1 | 96 |
| Year 2 | 104 |
| Year 3 | 112 |
| Year 4 | 121 |
| Year 5 | 130 |
Return on Equity (ROE):7.87%
Book Value:89.14
Fair Value:130
Price:168
Margin of Safety:-18.62%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 8 | 26 |
| Year 1 | 6 | 28 |
| Year 2 | 4 | 30 |
| Year 3 | 3 | 32 |
| Year 4 | 3 | 34 |
| Year 5 | 2 | 36 |
CAGR 5Y:-24.26%
EPS:7.8
Fair Value:125
Price:168
Margin of Safety:-21.95%
ROE Method
ROE:7.87%
Book Value:89.14
Fair PBV:0.79
Fair Value:70
Margin of Safety:-56.14%