Q4 2025
DOOHPT Era Media Sejahtera Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:29
Margin of Safety:-77.01%
ROE:0.00%
EPS Growth Method
Fair Value:33
Margin of Safety:-74.16%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.23x
Median:2.05x
PE Band
Rata-rata:213.35x
Median:203.85x
Harga Saat Ini:128
Rata-rata Fair Value:21
Median Fair Value:29
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:22
EPS Growth Method:25
ROE Method:0
PE Band:73
PB Band:51
Rata-rata:43
PB Band
PB rata-rata2.2x
Fair Value:66
Margin of Safety:-48.6%
PE Band
PE rata-rata213.3x
Fair Value:95
Margin of Safety:-26.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 29 |
| Year 1 | 29 |
| Year 2 | 29 |
| Year 3 | 29 |
| Year 4 | 29 |
| Year 5 | 29 |
Return on Equity (ROE):0.00%
Book Value:29.2
Fair Value:29
Price:128
Margin of Safety:-77.01%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 3 |
| Year 1 | 0 | 3 |
| Year 2 | 0 | 3 |
| Year 3 | 0 | 3 |
| Year 4 | 0 | 3 |
| Year 5 | 0 | 4 |
CAGR 5Y:0.00%
EPS:0.44
Fair Value:33
Price:128
Margin of Safety:-74.16%
ROE Method
ROE:0.00%
Book Value:29.2
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%