Q1 2026
DWGLPT Dwi Guna Laksana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:54
Margin of Safety:-76.09%
ROE:0.00%
EPS Growth Method
Fair Value:254
Margin of Safety:12.23%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:-33.42x
Median:0.00x
PE Band
Rata-rata:103.15x
Median:13.40x
Harga Saat Ini:254
Rata-rata Fair Value:103
Median Fair Value:54
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:42
EPS Growth Method:195
ROE Method:0
PE Band:2165
Rata-rata:801
PB Band
PB rata-rata-9.8x
Fair Value:-594
Margin of Safety:-333.8%
PE Band
PE rata-rata321.2x
Fair Value:8764
Margin of Safety:3350.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 54 |
| Year 1 | 54 |
| Year 2 | 54 |
| Year 3 | 54 |
| Year 4 | 54 |
| Year 5 | 54 |
Return on Equity (ROE):0.00%
Book Value:54.04
Fair Value:54
Price:254
Margin of Safety:-76.09%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 24 | 146 |
| Year 1 | 24 | 155 |
| Year 2 | 24 | 165 |
| Year 3 | 24 | 176 |
| Year 4 | 24 | 187 |
| Year 5 | 24 | 200 |
CAGR 5Y:0.00%
EPS:24.28
Fair Value:254
Price:254
Margin of Safety:12.23%
ROE Method
ROE:0.00%
Book Value:54.04
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%