Q4 2025
DOIDPT Buma Internasional Grup Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-1
Margin of Safety:-100.24%
ROE:-135.31%
EPS Growth Method
Fair Value:-1946
Margin of Safety:-854.10%
CAGR 5Y:0.00%
ROE Method
Fair Value:-1525
Margin of Safety:-690.91%
Fair PBV:-13.53
PB Band
Rata-rata:5.78x
Median:1.49x
PE Band
Rata-rata:-19.78x
Median:1.80x
Harga Saat Ini:260
Rata-rata Fair Value:-1157
Median Fair Value:-1525
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-0
EPS Growth Method:-1497
ROE Method:-1173
PE Band:3840
PB Band:504
Rata-rata:2172
PB Band
PB rata-rata1.2x
Fair Value:139
Margin of Safety:-46.5%
PE Band
PE rata-rata81.0x
Fair Value:-20434
Margin of Safety:-7959.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 113 |
| Year 1 | -40 |
| Year 2 | 14 |
| Year 3 | -5 |
| Year 4 | 2 |
| Year 5 | -1 |
Return on Equity (ROE):-135.31%
Book Value:112.67
Fair Value:-1
Price:260
Margin of Safety:-100.24%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -250 | -1502 |
| Year 1 | -250 | -1600 |
| Year 2 | -250 | -1704 |
| Year 3 | -250 | -1815 |
| Year 4 | -250 | -1933 |
| Year 5 | -250 | -2058 |
CAGR 5Y:0.00%
EPS:-250.38
Fair Value:-1946
Price:260
Margin of Safety:-854.10%
ROE Method
ROE:-135.31%
Book Value:112.67
Fair PBV:-13.53
Fair Value:-1525
Margin of Safety:-690.91%