Q4 2025
DRMAPT Dharma Polimetal Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:541
Margin of Safety:-44.82%
ROE:0.00%
EPS Growth Method
Fair Value:1566
Margin of Safety:59.83%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.75x
Median:1.91x
PE Band
Rata-rata:6.16x
Median:7.76x
Harga Saat Ini:970
Rata-rata Fair Value:702
Median Fair Value:541
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:416
EPS Growth Method:1205
ROE Method:0
PE Band:585
PB Band:719
Rata-rata:731
PB Band
PB rata-rata2.1x
Fair Value:1121
Margin of Safety:15.6%
PE Band
PE rata-rata7.3x
Fair Value:903
Margin of Safety:-6.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 541 |
| Year 1 | 541 |
| Year 2 | 541 |
| Year 3 | 541 |
| Year 4 | 541 |
| Year 5 | 541 |
Return on Equity (ROE):0.00%
Book Value:540.74
Fair Value:541
Price:970
Margin of Safety:-44.82%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 125 | 749 |
| Year 1 | 125 | 797 |
| Year 2 | 125 | 849 |
| Year 3 | 125 | 904 |
| Year 4 | 125 | 963 |
| Year 5 | 125 | 1026 |
CAGR 5Y:0.00%
EPS:124.76
Fair Value:1566
Price:970
Margin of Safety:59.83%
ROE Method
ROE:0.00%
Book Value:540.74
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%