Q4 2025
GMTDPT Gowa Makassar Tourism Development Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:851
Margin of Safety:-44.76%
ROE:0.00%
EPS Growth Method
Fair Value:1439
Margin of Safety:-6.56%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.24x
Median:1.86x
PE Band
Rata-rata:10.83x
Median:6.21x
Harga Saat Ini:2040
Rata-rata Fair Value:763
Median Fair Value:851
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:654
EPS Growth Method:1107
ROE Method:0
PE Band:790
PB Band:1943
Rata-rata:1124
PB Band
PB rata-rata4.8x
Fair Value:5434
Margin of Safety:166.4%
PE Band
PE rata-rata20.2x
Fair Value:1913
Margin of Safety:-6.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 851 |
| Year 1 | 851 |
| Year 2 | 851 |
| Year 3 | 851 |
| Year 4 | 851 |
| Year 5 | 851 |
Return on Equity (ROE):0.00%
Book Value:850.71
Fair Value:851
Price:2040
Margin of Safety:-44.76%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 72 | 429 |
| Year 1 | 72 | 457 |
| Year 2 | 72 | 487 |
| Year 3 | 72 | 519 |
| Year 4 | 72 | 552 |
| Year 5 | 72 | 588 |
CAGR 5Y:0.00%
EPS:71.57
Fair Value:1439
Price:2040
Margin of Safety:-6.56%
ROE Method
ROE:0.00%
Book Value:850.71
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%