Q1 2026
FWCTPT Wijaya Cahaya Timber Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:168
Margin of Safety:-
ROE:0.23%
EPS Growth Method
Fair Value:78
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:4
Margin of Safety:-
Fair PBV:0.02
PB Band
Rata-rata:0.36x
Median:0.41x
PE Band
Rata-rata:0.33x
Median:0.00x
Harga Saat Ini:80
Rata-rata Fair Value:83
Median Fair Value:78
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:129
EPS Growth Method:60
ROE Method:3
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata0.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 166 |
| Year 1 | 166 |
| Year 2 | 166 |
| Year 3 | 167 |
| Year 4 | 167 |
| Year 5 | 168 |
Return on Equity (ROE):0.23%
Book Value:165.61
Fair Value:168
Price:80
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -11 | -64 |
| Year 1 | -11 | -68 |
| Year 2 | -11 | -72 |
| Year 3 | -11 | -77 |
| Year 4 | -11 | -82 |
| Year 5 | -11 | -87 |
CAGR 5Y:0.00%
EPS:-10.6
Fair Value:78
Price:80
Margin of Safety:-
ROE Method
ROE:0.23%
Book Value:165.61
Fair PBV:0.02
Fair Value:4
Margin of Safety:-