Q1 2026
DNETPT Indoritel Makmur Internasional Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:1679
Margin of Safety:-82.42%
ROE:9.06%
EPS Growth Method
Fair Value:1950
Margin of Safety:-79.58%
CAGR 5Y:5.81%
ROE Method
Fair Value:986
Margin of Safety:-89.68%
Fair PBV:0.91
PB Band
Rata-rata:3.91x
Median:3.85x
PE Band
Rata-rata:110.37x
Median:94.17x
Harga Saat Ini:10275
Rata-rata Fair Value:1538
Median Fair Value:1679
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1292
EPS Growth Method:1500
ROE Method:758
PE Band:8273
PB Band:3519
Rata-rata:3068
PB Band
PB rata-rata6.4x
Fair Value:7512
Margin of Safety:-26.9%
PE Band
PE rata-rata83.2x
Fair Value:8109
Margin of Safety:-21.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1089 |
| Year 1 | 1187 |
| Year 2 | 1295 |
| Year 3 | 1412 |
| Year 4 | 1540 |
| Year 5 | 1679 |
Return on Equity (ROE):9.06%
Book Value:1088.58
Fair Value:1679
Price:10275
Margin of Safety:-82.42%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 91 | 629 |
| Year 1 | 96 | 670 |
| Year 2 | 101 | 713 |
| Year 3 | 107 | 759 |
| Year 4 | 114 | 809 |
| Year 5 | 120 | 861 |
CAGR 5Y:5.81%
EPS:90.56
Fair Value:1950
Price:10275
Margin of Safety:-79.58%
ROE Method
ROE:9.06%
Book Value:1088.58
Fair PBV:0.91
Fair Value:986
Margin of Safety:-89.68%