Q4 2025
FISHPT FKS Multi Agro Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:594
Margin of Safety:-11.96%
ROE:0.00%
EPS Growth Method
Fair Value:908
Margin of Safety:34.50%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.48x
Median:1.24x
PE Band
Rata-rata:24.07x
Median:7.63x
Harga Saat Ini:790
Rata-rata Fair Value:501
Median Fair Value:594
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:457
EPS Growth Method:698
ROE Method:0
PE Band:827
PB Band:793
Rata-rata:694
PB Band
PB rata-rata1.6x
Fair Value:1081
Margin of Safety:36.9%
PE Band
PE rata-rata54.6x
Fair Value:2437
Margin of Safety:208.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 594 |
| Year 1 | 594 |
| Year 2 | 594 |
| Year 3 | 594 |
| Year 4 | 594 |
| Year 5 | 594 |
Return on Equity (ROE):0.00%
Book Value:594.26
Fair Value:594
Price:790
Margin of Safety:-11.96%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 38 | 229 |
| Year 1 | 38 | 244 |
| Year 2 | 38 | 260 |
| Year 3 | 38 | 276 |
| Year 4 | 38 | 294 |
| Year 5 | 38 | 314 |
CAGR 5Y:0.00%
EPS:38.15
Fair Value:908
Price:790
Margin of Safety:34.50%
ROE Method
ROE:0.00%
Book Value:594.26
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%