Q4 2025
GHONPT Gihon Telekomunikasi Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1426
Margin of Safety:-20.78%
ROE:0.00%
EPS Growth Method
Fair Value:2703
Margin of Safety:50.19%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.28x
Median:1.33x
PE Band
Rata-rata:10.86x
Median:11.49x
Harga Saat Ini:1740
Rata-rata Fair Value:1376
Median Fair Value:1426
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1097
EPS Growth Method:2079
ROE Method:0
PE Band:1255
PB Band:1353
Rata-rata:1446
PB Band
PB rata-rata1.4x
Fair Value:1883
Margin of Safety:8.2%
PE Band
PE rata-rata11.7x
Fair Value:1751
Margin of Safety:0.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1426 |
| Year 1 | 1426 |
| Year 2 | 1426 |
| Year 3 | 1426 |
| Year 4 | 1426 |
| Year 5 | 1426 |
Return on Equity (ROE):0.00%
Book Value:1426.04
Fair Value:1426
Price:1740
Margin of Safety:-20.78%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 155 | 932 |
| Year 1 | 155 | 993 |
| Year 2 | 155 | 1057 |
| Year 3 | 155 | 1126 |
| Year 4 | 155 | 1199 |
| Year 5 | 155 | 1277 |
CAGR 5Y:0.00%
EPS:155.38
Fair Value:2703
Price:1740
Margin of Safety:50.19%
ROE Method
ROE:0.00%
Book Value:1426.04
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%