Q1 2026
GHONPT Gihon Telekomunikasi Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:3050
Margin of Safety:-
ROE:16.54%
EPS Growth Method
Fair Value:2423
Margin of Safety:-
CAGR 5Y:-3.75%
ROE Method
Fair Value:2347
Margin of Safety:-
Fair PBV:1.65
PB Band
Rata-rata:1.24x
Median:1.29x
PE Band
Rata-rata:10.67x
Median:11.71x
Harga Saat Ini:1655
Rata-rata Fair Value:2607
Median Fair Value:2423
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2346
EPS Growth Method:1863
ROE Method:1805
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata11.0x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1419 |
| Year 1 | 1654 |
| Year 2 | 1927 |
| Year 3 | 2246 |
| Year 4 | 2617 |
| Year 5 | 3050 |
Return on Equity (ROE):16.54%
Book Value:1418.98
Fair Value:3050
Price:1655
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 134 | 732 |
| Year 1 | 129 | 780 |
| Year 2 | 124 | 831 |
| Year 3 | 120 | 885 |
| Year 4 | 115 | 942 |
| Year 5 | 111 | 1004 |
CAGR 5Y:-3.75%
EPS:134.03
Fair Value:2423
Price:1655
Margin of Safety:-
ROE Method
ROE:16.54%
Book Value:1418.98
Fair PBV:1.65
Fair Value:2347
Margin of Safety:-