Q1 2026
GOLDPT Visi Telekomunikasi Infrastruktur Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:441
Margin of Safety:-
ROE:5.27%
EPS Growth Method
Fair Value:482
Margin of Safety:-
CAGR 5Y:5.57%
ROE Method
Fair Value:180
Margin of Safety:-
Fair PBV:0.53
PB Band
Rata-rata:0.94x
Median:1.04x
PE Band
Rata-rata:15.73x
Median:13.27x
Harga Saat Ini:264
Rata-rata Fair Value:368
Median Fair Value:441
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:339
EPS Growth Method:371
ROE Method:138
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.0x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata24.2x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 341 |
| Year 1 | 359 |
| Year 2 | 378 |
| Year 3 | 398 |
| Year 4 | 418 |
| Year 5 | 441 |
Return on Equity (ROE):5.27%
Book Value:340.73
Fair Value:441
Price:264
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 15 | 103 |
| Year 1 | 16 | 110 |
| Year 2 | 17 | 117 |
| Year 3 | 18 | 125 |
| Year 4 | 19 | 133 |
| Year 5 | 20 | 142 |
CAGR 5Y:5.57%
EPS:14.99
Fair Value:482
Price:264
Margin of Safety:-
ROE Method
ROE:5.27%
Book Value:340.73
Fair PBV:0.53
Fair Value:180
Margin of Safety:-