Q1 2026
GMFIPT Garuda Maintenance Facility Aero Asia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:117
Margin of Safety:-
ROE:43.59%
EPS Growth Method
Fair Value:59
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:83
Margin of Safety:-
Fair PBV:4.36
PB Band
Rata-rata:0.49x
Median:0.00x
PE Band
Rata-rata:3.69x
Median:3.61x
Harga Saat Ini:52
Rata-rata Fair Value:87
Median Fair Value:83
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:90
EPS Growth Method:46
ROE Method:64
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.1x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata5.9x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 19 |
| Year 1 | 27 |
| Year 2 | 39 |
| Year 3 | 57 |
| Year 4 | 81 |
| Year 5 | 117 |
Return on Equity (ROE):43.59%
Book Value:19.12
Fair Value:117
Price:52
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 5 | 29 |
| Year 1 | 5 | 31 |
| Year 2 | 5 | 33 |
| Year 3 | 5 | 36 |
| Year 4 | 5 | 38 |
| Year 5 | 5 | 40 |
CAGR 5Y:0.00%
EPS:4.91
Fair Value:59
Price:52
Margin of Safety:-
ROE Method
ROE:43.59%
Book Value:19.12
Fair PBV:4.36
Fair Value:83
Margin of Safety:-