Q1 2026
GWSAPT Greenwood Sejahtera Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:893
Margin of Safety:-
ROE:-0.80%
EPS Growth Method
Fair Value:1359
Margin of Safety:-
CAGR 5Y:45.63%
ROE Method
Fair Value:-74
Margin of Safety:-
Fair PBV:-0.08
PB Band
Rata-rata:0.34x
Median:0.17x
PE Band
Rata-rata:10.55x
Median:6.82x
Harga Saat Ini:116
Rata-rata Fair Value:726
Median Fair Value:893
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:687
EPS Growth Method:1045
ROE Method:-57
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata25.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 930 |
| Year 1 | 922 |
| Year 2 | 915 |
| Year 3 | 908 |
| Year 4 | 900 |
| Year 5 | 893 |
Return on Equity (ROE):-0.80%
Book Value:929.83
Fair Value:893
Price:116
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 17 | 313 |
| Year 1 | 24 | 334 |
| Year 2 | 36 | 355 |
| Year 3 | 52 | 378 |
| Year 4 | 75 | 403 |
| Year 5 | 110 | 429 |
CAGR 5Y:45.63%
EPS:16.74
Fair Value:1359
Price:116
Margin of Safety:-
ROE Method
ROE:-0.80%
Book Value:929.83
Fair PBV:-0.08
Fair Value:-74
Margin of Safety:-