Q1 2026
HAJJPT Arsy Buana Travelindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:144
Margin of Safety:-
ROE:9.70%
EPS Growth Method
Fair Value:95
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:88
Margin of Safety:-
Fair PBV:0.97
PB Band
Rata-rata:1.18x
Median:1.41x
PE Band
Rata-rata:51.65x
Median:23.93x
Harga Saat Ini:102
Rata-rata Fair Value:109
Median Fair Value:95
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:110
EPS Growth Method:73
ROE Method:67
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata44.4x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 90 |
| Year 1 | 99 |
| Year 2 | 109 |
| Year 3 | 119 |
| Year 4 | 131 |
| Year 5 | 144 |
Return on Equity (ROE):9.70%
Book Value:90.37
Fair Value:144
Price:102
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:0.52
Fair Value:95
Price:102
Margin of Safety:-
ROE Method
ROE:9.70%
Book Value:90.37
Fair PBV:0.97
Fair Value:88
Margin of Safety:-