Q3 2025
FASTPT Fast Food Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-45462575
Margin of Safety:-13860641.23%
ROE:-2733.37%
EPS Growth Method
Fair Value:-867
Margin of Safety:-364.42%
CAGR 5Y:0.00%
ROE Method
Fair Value:-981
Margin of Safety:-399.17%
Fair PBV:-273.34
PB Band
Rata-rata:9.76x
Median:3.49x
PE Band
Rata-rata:7.96x
Median:15.45x
Harga Saat Ini:530
Rata-rata Fair Value:-15154808
Median Fair Value:-981
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-34971212
EPS Growth Method:-667
ROE Method:-755
PB Band:44
Rata-rata:44
PB Band
PB rata-rata19.0x
Fair Value:110
Margin of Safety:-79.2%
PE Band
PE rata-rata-13.6x
Fair Value:2328
Margin of Safety:339.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 4 |
| Year 1 | -95 |
| Year 2 | 2490 |
| Year 3 | -65559 |
| Year 4 | 1726403 |
| Year 5 | -45462575 |
Return on Equity (ROE):-2733.37%
Book Value:3.59
Fair Value:-45462575
Price:530
Margin of Safety:-13860641.23%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -106 | -636 |
| Year 1 | -106 | -677 |
| Year 2 | -106 | -721 |
| Year 3 | -106 | -768 |
| Year 4 | -106 | -818 |
| Year 5 | -106 | -871 |
CAGR 5Y:0.00%
EPS:-105.94
Fair Value:-867
Price:530
Margin of Safety:-364.42%
ROE Method
ROE:-2733.37%
Book Value:3.59
Fair PBV:-273.34
Fair Value:-981
Margin of Safety:-399.17%