Q1 2026
ELPIPT Pelayaran Nasional Ekalya Purnamasari Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:492
Margin of Safety:-
ROE:6.81%
EPS Growth Method
Fair Value:566
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:241
Margin of Safety:-
Fair PBV:0.68
PB Band
Rata-rata:1.11x
Median:1.11x
PE Band
Rata-rata:13.09x
Median:10.40x
Harga Saat Ini:1185
Rata-rata Fair Value:433
Median Fair Value:492
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:379
EPS Growth Method:436
ROE Method:185
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.1x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata12.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 354 |
| Year 1 | 378 |
| Year 2 | 404 |
| Year 3 | 432 |
| Year 4 | 461 |
| Year 5 | 492 |
Return on Equity (ROE):6.81%
Book Value:354.23
Fair Value:492
Price:1185
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 26 | 155 |
| Year 1 | 26 | 165 |
| Year 2 | 26 | 175 |
| Year 3 | 26 | 187 |
| Year 4 | 26 | 199 |
| Year 5 | 26 | 212 |
CAGR 5Y:0.00%
EPS:25.78
Fair Value:566
Price:1185
Margin of Safety:-
ROE Method
ROE:6.81%
Book Value:354.23
Fair PBV:0.68
Fair Value:241
Margin of Safety:-