Q1 2026
GLVAPT Galva Technologies Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:552
Margin of Safety:-
ROE:14.76%
EPS Growth Method
Fair Value:427
Margin of Safety:-
CAGR 5Y:-2.19%
ROE Method
Fair Value:410
Margin of Safety:-
Fair PBV:1.48
PB Band
Rata-rata:1.78x
Median:1.67x
PE Band
Rata-rata:9.89x
Median:10.48x
Harga Saat Ini:322
Rata-rata Fair Value:463
Median Fair Value:427
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:425
EPS Growth Method:328
ROE Method:315
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata10.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 278 |
| Year 1 | 318 |
| Year 2 | 365 |
| Year 3 | 419 |
| Year 4 | 481 |
| Year 5 | 552 |
Return on Equity (ROE):14.76%
Book Value:277.5
Fair Value:552
Price:322
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 19 | 109 |
| Year 1 | 19 | 116 |
| Year 2 | 18 | 123 |
| Year 3 | 18 | 131 |
| Year 4 | 18 | 140 |
| Year 5 | 17 | 149 |
CAGR 5Y:-2.19%
EPS:19.16
Fair Value:427
Price:322
Margin of Safety:-
ROE Method
ROE:14.76%
Book Value:277.5
Fair PBV:1.48
Fair Value:410
Margin of Safety:-