Q4 2025
FWCTPT Wijaya Cahaya Timber Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:195
Margin of Safety:100.84%
ROE:0.00%
EPS Growth Method
Fair Value:496
Margin of Safety:411.10%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.35x
Median:0.41x
PE Band
Rata-rata:0.17x
Median:0.00x
Harga Saat Ini:108
Rata-rata Fair Value:230
Median Fair Value:195
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:150
EPS Growth Method:381
ROE Method:0
PE Band:5
PB Band:58
Rata-rata:149
PB Band
PB rata-rata0.4x
Fair Value:85
Margin of Safety:-21.4%
PE Band
PE rata-rata0.1x
Fair Value:2
Margin of Safety:-97.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 195 |
| Year 1 | 195 |
| Year 2 | 195 |
| Year 3 | 195 |
| Year 4 | 195 |
| Year 5 | 195 |
Return on Equity (ROE):0.00%
Book Value:194.81
Fair Value:195
Price:108
Margin of Safety:100.84%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 37 | 220 |
| Year 1 | 37 | 234 |
| Year 2 | 37 | 249 |
| Year 3 | 37 | 265 |
| Year 4 | 37 | 283 |
| Year 5 | 37 | 301 |
CAGR 5Y:0.00%
EPS:36.61
Fair Value:496
Price:108
Margin of Safety:411.10%
ROE Method
ROE:0.00%
Book Value:194.81
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%