Q1 2026
EDGEPT Indointernet Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:1821
Margin of Safety:-61.99%
ROE:14.63%
EPS Growth Method
Fair Value:1399
Margin of Safety:-70.80%
CAGR 5Y:-0.67%
ROE Method
Fair Value:1346
Margin of Safety:-71.91%
Fair PBV:1.46
PB Band
Rata-rata:4.84x
Median:5.19x
PE Band
Rata-rata:41.71x
Median:40.16x
Harga Saat Ini:4790
Rata-rata Fair Value:1522
Median Fair Value:1399
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1400
EPS Growth Method:1076
ROE Method:1035
PE Band:1900
PB Band:3424
Rata-rata:1767
PB Band
PB rata-rata6.2x
Fair Value:5668
Margin of Safety:18.3%
PE Band
PE rata-rata51.7x
Fair Value:3065
Margin of Safety:-36.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 920 |
| Year 1 | 1055 |
| Year 2 | 1209 |
| Year 3 | 1386 |
| Year 4 | 1588 |
| Year 5 | 1821 |
Return on Equity (ROE):14.63%
Book Value:919.96
Fair Value:1821
Price:4790
Margin of Safety:-61.99%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 59 | 349 |
| Year 1 | 59 | 372 |
| Year 2 | 58 | 396 |
| Year 3 | 58 | 422 |
| Year 4 | 58 | 450 |
| Year 5 | 57 | 479 |
CAGR 5Y:-0.67%
EPS:59.23
Fair Value:1399
Price:4790
Margin of Safety:-70.80%
ROE Method
ROE:14.63%
Book Value:919.96
Fair PBV:1.46
Fair Value:1346
Margin of Safety:-71.91%