Q4 2025
DPNSPT Duta Pertiwi Nusantara Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1062
Margin of Safety:-
ROE:0.69%
EPS Growth Method
Fair Value:1034
Margin of Safety:-
CAGR 5Y:-24.34%
ROE Method
Fair Value:71
Margin of Safety:-
Fair PBV:0.07
PB Band
Rata-rata:0.45x
Median:0.44x
PE Band
Rata-rata:14.99x
Median:8.66x
Harga Saat Ini:310
Rata-rata Fair Value:722
Median Fair Value:1034
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:817
EPS Growth Method:795
ROE Method:55
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata14.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1025 |
| Year 1 | 1033 |
| Year 2 | 1040 |
| Year 3 | 1047 |
| Year 4 | 1054 |
| Year 5 | 1062 |
Return on Equity (ROE):0.69%
Book Value:1025.43
Fair Value:1062
Price:310
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 2 | 6 |
| Year 1 | 1 | 6 |
| Year 2 | 1 | 7 |
| Year 3 | 1 | 7 |
| Year 4 | 1 | 8 |
| Year 5 | 0 | 8 |
CAGR 5Y:-24.34%
EPS:1.8
Fair Value:1034
Price:310
Margin of Safety:-
ROE Method
ROE:0.69%
Book Value:1025.43
Fair PBV:0.07
Fair Value:71
Margin of Safety:-