Q1 2026
FASTPT Fast Food Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2
Margin of Safety:-99.14%
ROE:-52.84%
EPS Growth Method
Fair Value:-471
Margin of Safety:-269.59%
CAGR 5Y:0.00%
ROE Method
Fair Value:-543
Margin of Safety:-295.27%
Fair PBV:-5.28
PB Band
Rata-rata:6.50x
Median:3.44x
PE Band
Rata-rata:7.61x
Median:15.43x
Harga Saat Ini:238
Rata-rata Fair Value:-337
Median Fair Value:-471
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2
EPS Growth Method:-363
ROE Method:-418
PB Band:439
Rata-rata:221
PB Band
PB rata-rata14.7x
Fair Value:1293
Margin of Safety:443.1%
PE Band
PE rata-rata-13.1x
Fair Value:784
Margin of Safety:229.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 103 |
| Year 1 | 48 |
| Year 2 | 23 |
| Year 3 | 11 |
| Year 4 | 5 |
| Year 5 | 2 |
Return on Equity (ROE):-52.84%
Book Value:102.73
Fair Value:2
Price:238
Margin of Safety:-99.14%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -70 | -419 |
| Year 1 | -70 | -446 |
| Year 2 | -70 | -475 |
| Year 3 | -70 | -506 |
| Year 4 | -70 | -539 |
| Year 5 | -70 | -574 |
CAGR 5Y:0.00%
EPS:-69.85
Fair Value:-471
Price:238
Margin of Safety:-269.59%
ROE Method
ROE:-52.84%
Book Value:102.73
Fair PBV:-5.28
Fair Value:-543
Margin of Safety:-295.27%