Q1 2026
DRMAPT Dharma Polimetal Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2094
Margin of Safety:-
ROE:27.53%
EPS Growth Method
Fair Value:2371
Margin of Safety:-
CAGR 5Y:16.89%
ROE Method
Fair Value:1709
Margin of Safety:-
Fair PBV:2.75
PB Band
Rata-rata:1.66x
Median:1.86x
PE Band
Rata-rata:5.91x
Median:7.61x
Harga Saat Ini:930
Rata-rata Fair Value:2058
Median Fair Value:2094
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1610
EPS Growth Method:1824
ROE Method:1314
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata7.6x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 621 |
| Year 1 | 791 |
| Year 2 | 1009 |
| Year 3 | 1287 |
| Year 4 | 1642 |
| Year 5 | 2094 |
Return on Equity (ROE):27.53%
Book Value:620.63
Fair Value:2094
Price:930
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 139 | 1278 |
| Year 1 | 163 | 1361 |
| Year 2 | 190 | 1449 |
| Year 3 | 222 | 1543 |
| Year 4 | 260 | 1644 |
| Year 5 | 304 | 1750 |
CAGR 5Y:16.89%
EPS:139.13
Fair Value:2371
Price:930
Margin of Safety:-
ROE Method
ROE:27.53%
Book Value:620.63
Fair PBV:2.75
Fair Value:1709
Margin of Safety:-