Q4 2025
EKADPT Ekadharma International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:337
Margin of Safety:88.22%
ROE:0.00%
EPS Growth Method
Fair Value:411
Margin of Safety:129.65%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.99x
Median:0.87x
PE Band
Rata-rata:8.86x
Median:8.11x
Harga Saat Ini:181
Rata-rata Fair Value:249
Median Fair Value:337
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:259
EPS Growth Method:316
ROE Method:0
PE Band:62
PB Band:259
Rata-rata:224
PB Band
PB rata-rata0.8x
Fair Value:273
Margin of Safety:51.0%
PE Band
PE rata-rata12.3x
Fair Value:112
Margin of Safety:-37.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 337 |
| Year 1 | 337 |
| Year 2 | 337 |
| Year 3 | 337 |
| Year 4 | 337 |
| Year 5 | 337 |
Return on Equity (ROE):0.00%
Book Value:336.92
Fair Value:337
Price:181
Margin of Safety:88.22%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 9 | 54 |
| Year 1 | 9 | 58 |
| Year 2 | 9 | 61 |
| Year 3 | 9 | 65 |
| Year 4 | 9 | 70 |
| Year 5 | 9 | 74 |
CAGR 5Y:0.00%
EPS:9.02
Fair Value:411
Price:181
Margin of Safety:129.65%
ROE Method
ROE:0.00%
Book Value:336.92
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%