Q4 2025
DYANPT Dyandra Media International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:167
Margin of Safety:108.40%
ROE:0.00%
EPS Growth Method
Fair Value:267
Margin of Safety:233.97%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.60x
Median:0.57x
PE Band
Rata-rata:4.28x
Median:4.09x
Harga Saat Ini:81
Rata-rata Fair Value:145
Median Fair Value:167
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:128
EPS Growth Method:206
ROE Method:0
PE Band:41
PB Band:78
Rata-rata:113
PB Band
PB rata-rata0.7x
Fair Value:116
Margin of Safety:43.5%
PE Band
PE rata-rata2.9x
Fair Value:35
Margin of Safety:-56.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 167 |
| Year 1 | 167 |
| Year 2 | 167 |
| Year 3 | 167 |
| Year 4 | 167 |
| Year 5 | 167 |
Return on Equity (ROE):0.00%
Book Value:166.72
Fair Value:167
Price:81
Margin of Safety:108.40%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 12 | 73 |
| Year 1 | 12 | 78 |
| Year 2 | 12 | 83 |
| Year 3 | 12 | 89 |
| Year 4 | 12 | 94 |
| Year 5 | 12 | 100 |
CAGR 5Y:0.00%
EPS:12.22
Fair Value:267
Price:81
Margin of Safety:233.97%
ROE Method
ROE:0.00%
Book Value:166.72
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%