Q1 2026
GOTOPT GoTo Gojek Tokopedia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:28
Margin of Safety:-
ROE:0.81%
EPS Growth Method
Fair Value:22
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:2
Margin of Safety:-
Fair PBV:0.08
PB Band
Rata-rata:1.30x
Median:1.38x
PE Band
Rata-rata:-15.17x
Median:-1.93x
Harga Saat Ini:50
Rata-rata Fair Value:18
Median Fair Value:22
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:22
EPS Growth Method:17
ROE Method:2
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-15.1x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 27 |
| Year 1 | 27 |
| Year 2 | 27 |
| Year 3 | 28 |
| Year 4 | 28 |
| Year 5 | 28 |
Return on Equity (ROE):0.81%
Book Value:26.89
Fair Value:28
Price:50
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -1 | -3 |
| Year 1 | -1 | -3 |
| Year 2 | -1 | -4 |
| Year 3 | -1 | -4 |
| Year 4 | -1 | -4 |
| Year 5 | -1 | -4 |
CAGR 5Y:0.00%
EPS:-0.54
Fair Value:22
Price:50
Margin of Safety:-
ROE Method
ROE:0.81%
Book Value:26.89
Fair PBV:0.08
Fair Value:2
Margin of Safety:-