Q2 2020
FINN
Ringkasan Valuasi
Equity Growth Method
Fair Value:-127596748
Margin of Safety:-
ROE:-3504.45%
EPS Growth Method
Fair Value:-1066
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-978
Margin of Safety:-
Fair PBV:-350.45
PB Band
Rata-rata:1.72x
Median:0.50x
PE Band
Rata-rata:12.51x
Median:0.00x
Harga Saat Ini:0
Rata-rata Fair Value:-42532931
Median Fair Value:-1066
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-98151344
EPS Growth Method:-820
ROE Method:-752
Rata-rata:0
PB Band
PB rata-rata1.7x
Fair Value:NaN
Margin of Safety:NaN%
PE Band
PE rata-rata12.5x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 3 |
| Year 1 | -95 |
| Year 2 | 3234 |
| Year 3 | -110089 |
| Year 4 | 3747939 |
| Year 5 | -127596748 |
Return on Equity (ROE):-3504.45%
Book Value:2.79
Fair Value:-127596748
Price:0
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -130 | -780 |
| Year 1 | -130 | -831 |
| Year 2 | -130 | -885 |
| Year 3 | -130 | -943 |
| Year 4 | -130 | -1004 |
| Year 5 | -130 | -1069 |
CAGR 5Y:0.00%
EPS:-130.05
Fair Value:-1066
Price:0
Margin of Safety:-
ROE Method
ROE:-3504.45%
Book Value:2.79
Fair PBV:-350.45
Fair Value:-978
Margin of Safety:-