Q1 2026
DNARPT Bank Oke Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:316
Margin of Safety:181.79%
ROE:6.70%
EPS Growth Method
Fair Value:661
Margin of Safety:490.32%
CAGR 5Y:61.90%
ROE Method
Fair Value:153
Margin of Safety:36.51%
Fair PBV:0.67
PB Band
Rata-rata:0.79x
Median:0.78x
PE Band
Rata-rata:73.61x
Median:39.51x
Harga Saat Ini:114
Rata-rata Fair Value:377
Median Fair Value:316
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:243
EPS Growth Method:509
ROE Method:118
PE Band:663
PB Band:141
Rata-rata:335
PB Band
PB rata-rata0.7x
Fair Value:160
Margin of Safety:40.7%
PE Band
PE rata-rata113.6x
Fair Value:1330
Margin of Safety:1066.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 228 |
| Year 1 | 243 |
| Year 2 | 260 |
| Year 3 | 277 |
| Year 4 | 296 |
| Year 5 | 316 |
Return on Equity (ROE):6.70%
Book Value:228.21
Fair Value:316
Price:114
Margin of Safety:181.79%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 12 | 316 |
| Year 1 | 19 | 337 |
| Year 2 | 30 | 358 |
| Year 3 | 49 | 382 |
| Year 4 | 79 | 407 |
| Year 5 | 128 | 433 |
CAGR 5Y:61.90%
EPS:11.5
Fair Value:661
Price:114
Margin of Safety:490.32%
ROE Method
ROE:6.70%
Book Value:228.21
Fair PBV:0.67
Fair Value:153
Margin of Safety:36.51%