Q4 2025
FASTPT Fast Food Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:0
Margin of Safety:-99.92%
ROE:-71.51%
EPS Growth Method
Fair Value:-569
Margin of Safety:-341.04%
CAGR 5Y:0.00%
ROE Method
Fair Value:-689
Margin of Safety:-391.93%
Fair PBV:-7.15
PB Band
Rata-rata:6.56x
Median:3.46x
PE Band
Rata-rata:7.77x
Median:15.44x
Harga Saat Ini:336
Rata-rata Fair Value:-419
Median Fair Value:-569
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:0
EPS Growth Method:-438
ROE Method:-530
PB Band:692
Rata-rata:346
PB Band
PB rata-rata14.7x
Fair Value:2019
Margin of Safety:500.8%
PE Band
PE rata-rata-13.5x
Fair Value:1554
Margin of Safety:362.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 96 |
| Year 1 | 27 |
| Year 2 | 8 |
| Year 3 | 2 |
| Year 4 | 1 |
| Year 5 | 0 |
Return on Equity (ROE):-71.51%
Book Value:96.35
Fair Value:0
Price:336
Margin of Safety:-99.92%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -81 | -486 |
| Year 1 | -81 | -517 |
| Year 2 | -81 | -551 |
| Year 3 | -81 | -586 |
| Year 4 | -81 | -625 |
| Year 5 | -81 | -665 |
CAGR 5Y:0.00%
EPS:-80.92
Fair Value:-569
Price:336
Margin of Safety:-341.04%
ROE Method
ROE:-71.51%
Book Value:96.35
Fair PBV:-7.15
Fair Value:-689
Margin of Safety:-391.93%