Q4 2025
FITTPT Hotel Fitra International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:55
Margin of Safety:-85.11%
ROE:0.00%
EPS Growth Method
Fair Value:14
Margin of Safety:-96.15%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:5.06x
Median:2.88x
PE Band
Rata-rata:-32.27x
Median:-15.54x
Harga Saat Ini:368
Rata-rata Fair Value:23
Median Fair Value:14
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:42
EPS Growth Method:11
ROE Method:0
PE Band:123
PB Band:213
Rata-rata:97
PB Band
PB rata-rata7.3x
Fair Value:401
Margin of Safety:8.8%
PE Band
PE rata-rata-45.6x
Fair Value:226
Margin of Safety:-38.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 55 |
| Year 1 | 55 |
| Year 2 | 55 |
| Year 3 | 55 |
| Year 4 | 55 |
| Year 5 | 55 |
Return on Equity (ROE):0.00%
Book Value:55.1
Fair Value:55
Price:368
Margin of Safety:-85.11%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -5 | -30 |
| Year 1 | -5 | -32 |
| Year 2 | -5 | -34 |
| Year 3 | -5 | -36 |
| Year 4 | -5 | -38 |
| Year 5 | -5 | -41 |
CAGR 5Y:0.00%
EPS:-4.97
Fair Value:14
Price:368
Margin of Safety:-96.15%
ROE Method
ROE:0.00%
Book Value:55.1
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%