Q4 2024
FRENPT Smartfren Telecom Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:45
Margin of Safety:-
ROE:0.00%
EPS Growth Method
Fair Value:23
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-
Fair PBV:0.00
PB Band
Rata-rata:0.90x
Median:0.60x
PE Band
Rata-rata:-24.30x
Median:-0.92x
Harga Saat Ini:0
Rata-rata Fair Value:23
Median Fair Value:23
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:35
EPS Growth Method:17
ROE Method:0
Rata-rata:26
PB Band
PB rata-rata1.5x
Fair Value:NaN
Margin of Safety:NaN%
PE Band
PE rata-rata-78.9x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 45 |
| Year 1 | 45 |
| Year 2 | 45 |
| Year 3 | 45 |
| Year 4 | 45 |
| Year 5 | 45 |
Return on Equity (ROE):0.00%
Book Value:44.99
Fair Value:45
Price:0
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -3 | -16 |
| Year 1 | -3 | -17 |
| Year 2 | -3 | -19 |
| Year 3 | -3 | -20 |
| Year 4 | -3 | -21 |
| Year 5 | -3 | -22 |
CAGR 5Y:0.00%
EPS:-2.72
Fair Value:23
Price:0
Margin of Safety:-
ROE Method
ROE:0.00%
Book Value:44.99
Fair PBV:0.00
Fair Value:0
Margin of Safety:-