Q4 2025
ELSAPT Elnusa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:705
Margin of Safety:18.43%
ROE:0.00%
EPS Growth Method
Fair Value:1481
Margin of Safety:148.85%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.92x
Median:0.78x
PE Band
Rata-rata:4.82x
Median:7.10x
Harga Saat Ini:875
Rata-rata Fair Value:728
Median Fair Value:705
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:542
EPS Growth Method:1139
ROE Method:0
PE Band:515
PB Band:734
Rata-rata:732
PB Band
PB rata-rata0.6x
Fair Value:648
Margin of Safety:-25.9%
PE Band
PE rata-rata8.1x
Fair Value:1129
Margin of Safety:29.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 705 |
| Year 1 | 705 |
| Year 2 | 705 |
| Year 3 | 705 |
| Year 4 | 705 |
| Year 5 | 705 |
Return on Equity (ROE):0.00%
Book Value:704.67
Fair Value:705
Price:875
Margin of Safety:18.43%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 94 | 566 |
| Year 1 | 94 | 603 |
| Year 2 | 94 | 642 |
| Year 3 | 94 | 684 |
| Year 4 | 94 | 729 |
| Year 5 | 94 | 776 |
CAGR 5Y:0.00%
EPS:94.4
Fair Value:1481
Price:875
Margin of Safety:148.85%
ROE Method
ROE:0.00%
Book Value:704.67
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%