Q4 2025
GDYRPT Goodyear Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2467
Margin of Safety:123.28%
ROE:0.00%
EPS Growth Method
Fair Value:3847
Margin of Safety:248.10%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.99x
Median:0.96x
PE Band
Rata-rata:40.78x
Median:6.85x
Harga Saat Ini:1110
Rata-rata Fair Value:2105
Median Fair Value:2467
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1898
EPS Growth Method:2959
ROE Method:0
PE Band:5287
PB Band:1896
Rata-rata:3010
PB Band
PB rata-rata0.7x
Fair Value:1735
Margin of Safety:56.3%
PE Band
PE rata-rata152.0x
Fair Value:25612
Margin of Safety:2207.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2467 |
| Year 1 | 2467 |
| Year 2 | 2467 |
| Year 3 | 2467 |
| Year 4 | 2467 |
| Year 5 | 2467 |
Return on Equity (ROE):0.00%
Book Value:2467.23
Fair Value:2467
Price:1110
Margin of Safety:123.28%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 168 | 1007 |
| Year 1 | 168 | 1072 |
| Year 2 | 168 | 1142 |
| Year 3 | 168 | 1216 |
| Year 4 | 168 | 1295 |
| Year 5 | 168 | 1379 |
CAGR 5Y:0.00%
EPS:167.79
Fair Value:3847
Price:1110
Margin of Safety:248.10%
ROE Method
ROE:0.00%
Book Value:2467.23
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%