Q1 2026
DYANPT Dyandra Media International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:253
Margin of Safety:216.77%
ROE:8.26%
EPS Growth Method
Fair Value:258
Margin of Safety:223.05%
CAGR 5Y:0.00%
ROE Method
Fair Value:141
Margin of Safety:75.96%
Fair PBV:0.83
PB Band
Rata-rata:0.60x
Median:0.57x
PE Band
Rata-rata:4.47x
Median:4.23x
Harga Saat Ini:74
Rata-rata Fair Value:218
Median Fair Value:253
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:195
EPS Growth Method:199
ROE Method:108
PE Band:34
PB Band:73
Rata-rata:122
PB Band
PB rata-rata0.7x
Fair Value:105
Margin of Safety:42.2%
PE Band
PE rata-rata4.0x
Fair Value:40
Margin of Safety:-46.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 170 |
| Year 1 | 184 |
| Year 2 | 200 |
| Year 3 | 216 |
| Year 4 | 234 |
| Year 5 | 253 |
Return on Equity (ROE):8.26%
Book Value:170.4
Fair Value:253
Price:74
Margin of Safety:216.77%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 11 | 64 |
| Year 1 | 11 | 68 |
| Year 2 | 11 | 73 |
| Year 3 | 11 | 78 |
| Year 4 | 11 | 83 |
| Year 5 | 11 | 88 |
CAGR 5Y:0.00%
EPS:10.71
Fair Value:258
Price:74
Margin of Safety:223.05%
ROE Method
ROE:8.26%
Book Value:170.4
Fair PBV:0.83
Fair Value:141
Margin of Safety:75.96%