Q1 2026
DMNDPT Diamond Food Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1032
Margin of Safety:-
ROE:8.12%
EPS Growth Method
Fair Value:1145
Margin of Safety:-
CAGR 5Y:5.34%
ROE Method
Fair Value:567
Margin of Safety:-
Fair PBV:0.81
PB Band
Rata-rata:1.16x
Median:1.32x
PE Band
Rata-rata:19.78x
Median:20.81x
Harga Saat Ini:620
Rata-rata Fair Value:915
Median Fair Value:1032
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:794
EPS Growth Method:881
ROE Method:436
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata19.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 699 |
| Year 1 | 755 |
| Year 2 | 817 |
| Year 3 | 883 |
| Year 4 | 955 |
| Year 5 | 1032 |
Return on Equity (ROE):8.12%
Book Value:698.63
Fair Value:1032
Price:620
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 48 | 326 |
| Year 1 | 50 | 347 |
| Year 2 | 53 | 370 |
| Year 3 | 56 | 394 |
| Year 4 | 58 | 419 |
| Year 5 | 62 | 446 |
CAGR 5Y:5.34%
EPS:47.5
Fair Value:1145
Price:620
Margin of Safety:-
ROE Method
ROE:8.12%
Book Value:698.63
Fair PBV:0.81
Fair Value:567
Margin of Safety:-