Q3 2016
GREN
Ringkasan Valuasi
Equity Growth Method
Fair Value:114
Margin of Safety:-
ROE:2.72%
EPS Growth Method
Fair Value:81
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:27
Margin of Safety:-
Fair PBV:0.27
PB Band
Rata-rata:0.92x
Median:1.07x
PE Band
Rata-rata:456.99x
Median:226.26x
Harga Saat Ini:0
Rata-rata Fair Value:74
Median Fair Value:81
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:87
EPS Growth Method:63
ROE Method:21
Rata-rata:57
PB Band
PB rata-rata1.1x
Fair Value:NaN
Margin of Safety:NaN%
PE Band
PE rata-rata626.3x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 99 |
| Year 1 | 102 |
| Year 2 | 105 |
| Year 3 | 108 |
| Year 4 | 111 |
| Year 5 | 114 |
Return on Equity (ROE):2.72%
Book Value:99.31
Fair Value:114
Price:0
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -2 | -13 |
| Year 1 | -2 | -14 |
| Year 2 | -2 | -15 |
| Year 3 | -2 | -16 |
| Year 4 | -2 | -17 |
| Year 5 | -2 | -18 |
CAGR 5Y:0.00%
EPS:-2.19
Fair Value:81
Price:0
Margin of Safety:-
ROE Method
ROE:2.72%
Book Value:99.31
Fair PBV:0.27
Fair Value:27
Margin of Safety:-