Q1 2026
DSNGPT Dharma Satya Nusantara Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:3222
Margin of Safety:175.39%
ROE:23.45%
EPS Growth Method
Fair Value:3600
Margin of Safety:207.70%
CAGR 5Y:20.55%
ROE Method
Fair Value:2635
Margin of Safety:125.23%
Fair PBV:2.35
PB Band
Rata-rata:1.46x
Median:1.13x
PE Band
Rata-rata:11.96x
Median:9.49x
Harga Saat Ini:1120
Rata-rata Fair Value:3152
Median Fair Value:3222
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2478
EPS Growth Method:2769
ROE Method:2027
PE Band:1581
PB Band:1206
Rata-rata:2012
PB Band
PB rata-rata0.9x
Fair Value:997
Margin of Safety:-11.0%
PE Band
PE rata-rata7.1x
Fair Value:1225
Margin of Safety:9.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1124 |
| Year 1 | 1387 |
| Year 2 | 1713 |
| Year 3 | 2114 |
| Year 4 | 2610 |
| Year 5 | 3222 |
Return on Equity (ROE):23.45%
Book Value:1123.72
Fair Value:3222
Price:1120
Margin of Safety:175.39%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 180 | 1807 |
| Year 1 | 216 | 1925 |
| Year 2 | 261 | 2050 |
| Year 3 | 314 | 2183 |
| Year 4 | 379 | 2325 |
| Year 5 | 457 | 2476 |
CAGR 5Y:20.55%
EPS:179.51
Fair Value:3600
Price:1120
Margin of Safety:207.70%
ROE Method
ROE:23.45%
Book Value:1123.72
Fair PBV:2.35
Fair Value:2635
Margin of Safety:125.23%