Q4 2025
GLVAPT Galva Technologies Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:267
Margin of Safety:-20.00%
ROE:0.00%
EPS Growth Method
Fair Value:529
Margin of Safety:58.49%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.85x
Median:1.70x
PE Band
Rata-rata:9.48x
Median:10.47x
Harga Saat Ini:338
Rata-rata Fair Value:266
Median Fair Value:267
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:206
EPS Growth Method:407
ROE Method:0
PE Band:235
PB Band:386
Rata-rata:308
PB Band
PB rata-rata2.1x
Fair Value:564
Margin of Safety:66.8%
PE Band
PE rata-rata10.7x
Fair Value:345
Margin of Safety:2.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 267 |
| Year 1 | 267 |
| Year 2 | 267 |
| Year 3 | 267 |
| Year 4 | 267 |
| Year 5 | 267 |
Return on Equity (ROE):0.00%
Book Value:267.21
Fair Value:267
Price:338
Margin of Safety:-20.00%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 32 | 191 |
| Year 1 | 32 | 204 |
| Year 2 | 32 | 217 |
| Year 3 | 32 | 231 |
| Year 4 | 32 | 246 |
| Year 5 | 32 | 262 |
CAGR 5Y:0.00%
EPS:31.89
Fair Value:529
Price:338
Margin of Safety:58.49%
ROE Method
ROE:0.00%
Book Value:267.21
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%