Q1 2026
EMTKPT Elang Mahkota Teknologi Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:689
Margin of Safety:-
ROE:2.76%
EPS Growth Method
Fair Value:939
Margin of Safety:-
CAGR 5Y:-4.48%
ROE Method
Fair Value:166
Margin of Safety:-
Fair PBV:0.28
PB Band
Rata-rata:2.99x
Median:3.22x
PE Band
Rata-rata:29.09x
Median:14.55x
Harga Saat Ini:550
Rata-rata Fair Value:598
Median Fair Value:689
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:530
EPS Growth Method:722
ROE Method:128
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata2.0x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 601 |
| Year 1 | 618 |
| Year 2 | 635 |
| Year 3 | 652 |
| Year 4 | 670 |
| Year 5 | 689 |
Return on Equity (ROE):2.76%
Book Value:600.92
Fair Value:689
Price:550
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 46 | 246 |
| Year 1 | 44 | 262 |
| Year 2 | 42 | 280 |
| Year 3 | 40 | 298 |
| Year 4 | 38 | 317 |
| Year 5 | 37 | 338 |
CAGR 5Y:-4.48%
EPS:45.92
Fair Value:939
Price:550
Margin of Safety:-
ROE Method
ROE:2.76%
Book Value:600.92
Fair PBV:0.28
Fair Value:166
Margin of Safety:-