Q4 2025
DWGLPT Dwi Guna Laksana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:759
Margin of Safety:201.00%
ROE:69.61%
EPS Growth Method
Fair Value:661
Margin of Safety:162.29%
CAGR 5Y:44.58%
ROE Method
Fair Value:376
Margin of Safety:49.27%
Fair PBV:6.96
PB Band
Rata-rata:-33.38x
Median:0.00x
PE Band
Rata-rata:103.24x
Median:13.40x
Harga Saat Ini:312
Rata-rata Fair Value:599
Median Fair Value:661
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:583
EPS Growth Method:508
ROE Method:289
PE Band:2387
Rata-rata:942
PB Band
PB rata-rata-9.8x
Fair Value:-652
Margin of Safety:-309.1%
PE Band
PE rata-rata321.2x
Fair Value:9657
Margin of Safety:2995.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 54 |
| Year 1 | 92 |
| Year 2 | 155 |
| Year 3 | 264 |
| Year 4 | 447 |
| Year 5 | 759 |
Return on Equity (ROE):69.61%
Book Value:54.04
Fair Value:759
Price:312
Margin of Safety:201.00%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 24 | 443 |
| Year 1 | 35 | 472 |
| Year 2 | 51 | 502 |
| Year 3 | 73 | 535 |
| Year 4 | 106 | 570 |
| Year 5 | 153 | 607 |
CAGR 5Y:44.58%
EPS:24.28
Fair Value:661
Price:312
Margin of Safety:162.29%
ROE Method
ROE:69.61%
Book Value:54.04
Fair PBV:6.96
Fair Value:376
Margin of Safety:49.27%