Q4 2025
DMMXPT Digital Mediatama Maxima Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:84
Margin of Safety:-59.90%
ROE:0.00%
EPS Growth Method
Fair Value:110
Margin of Safety:-47.85%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:5.50x
Median:3.35x
PE Band
Rata-rata:120.11x
Median:56.09x
Harga Saat Ini:200
Rata-rata Fair Value:65
Median Fair Value:84
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:65
EPS Growth Method:84
ROE Method:0
PE Band:271
PB Band:339
Rata-rata:190
PB Band
PB rata-rata7.6x
Fair Value:610
Margin of Safety:205.2%
PE Band
PE rata-rata162.9x
Fair Value:478
Margin of Safety:139.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 84 |
| Year 1 | 84 |
| Year 2 | 84 |
| Year 3 | 84 |
| Year 4 | 84 |
| Year 5 | 84 |
Return on Equity (ROE):0.00%
Book Value:84.2
Fair Value:84
Price:200
Margin of Safety:-59.90%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 18 |
| Year 1 | 3 | 20 |
| Year 2 | 3 | 21 |
| Year 3 | 3 | 22 |
| Year 4 | 3 | 24 |
| Year 5 | 3 | 25 |
CAGR 5Y:0.00%
EPS:3.08
Fair Value:110
Price:200
Margin of Safety:-47.85%
ROE Method
ROE:0.00%
Book Value:84.2
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%