Q4 2025
EDGEPT Indointernet Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:4417
Margin of Safety:-7.78%
ROE:0.00%
EPS Growth Method
Fair Value:7215
Margin of Safety:50.63%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:3.35x
Median:1.09x
PE Band
Rata-rata:25.09x
Median:11.41x
Harga Saat Ini:4790
Rata-rata Fair Value:3877
Median Fair Value:4417
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:3398
EPS Growth Method:5550
ROE Method:0
PE Band:6568
PB Band:11387
Rata-rata:6726
PB Band
PB rata-rata4.6x
Fair Value:20486
Margin of Safety:327.7%
PE Band
PE rata-rata34.4x
Fair Value:11715
Margin of Safety:144.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 4417 |
| Year 1 | 4417 |
| Year 2 | 4417 |
| Year 3 | 4417 |
| Year 4 | 4417 |
| Year 5 | 4417 |
Return on Equity (ROE):0.00%
Book Value:4417.29
Fair Value:4417
Price:4790
Margin of Safety:-7.78%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 340 | 2042 |
| Year 1 | 340 | 2175 |
| Year 2 | 340 | 2316 |
| Year 3 | 340 | 2467 |
| Year 4 | 340 | 2627 |
| Year 5 | 340 | 2798 |
CAGR 5Y:0.00%
EPS:340.34
Fair Value:7215
Price:4790
Margin of Safety:50.63%
ROE Method
ROE:0.00%
Book Value:4417.29
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%