Q1 2026
DOOHPT Era Media Sejahtera Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:49
Margin of Safety:-56.78%
ROE:8.92%
EPS Growth Method
Fair Value:59
Margin of Safety:-47.87%
CAGR 5Y:0.00%
ROE Method
Fair Value:29
Margin of Safety:-74.85%
Fair PBV:0.89
PB Band
Rata-rata:2.60x
Median:2.24x
PE Band
Rata-rata:171.93x
Median:43.86x
Harga Saat Ini:126
Rata-rata Fair Value:46
Median Fair Value:49
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:38
EPS Growth Method:46
ROE Method:22
PE Band:485
PB Band:71
Rata-rata:132
PB Band
PB rata-rata2.6x
Fair Value:92
Margin of Safety:-26.8%
PE Band
PE rata-rata171.9x
Fair Value:631
Margin of Safety:400.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 32 |
| Year 1 | 35 |
| Year 2 | 38 |
| Year 3 | 42 |
| Year 4 | 45 |
| Year 5 | 49 |
Return on Equity (ROE):8.92%
Book Value:32.14
Fair Value:49
Price:126
Margin of Safety:-56.78%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 3 | 20 |
| Year 1 | 3 | 21 |
| Year 2 | 3 | 23 |
| Year 3 | 3 | 24 |
| Year 4 | 3 | 26 |
| Year 5 | 3 | 27 |
CAGR 5Y:0.00%
EPS:3.32
Fair Value:59
Price:126
Margin of Safety:-47.87%
ROE Method
ROE:8.92%
Book Value:32.14
Fair PBV:0.89
Fair Value:29
Margin of Safety:-74.85%