Q4 2025
HBATPT Minahasa Membangun Hebat Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:25
Margin of Safety:-92.43%
ROE:0.00%
EPS Growth Method
Fair Value:25
Margin of Safety:-92.43%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:3.69x
Median:1.47x
PE Band
Rata-rata:0.00x
Median:0.00x
Harga Saat Ini:306
Rata-rata Fair Value:17
Median Fair Value:25
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:19
EPS Growth Method:19
ROE Method:0
PB Band:66
Rata-rata:35
PB Band
PB rata-rata3.7x
Fair Value:85
Margin of Safety:-72.1%
PE Band
PE rata-rata0.0x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 25 |
| Year 1 | 25 |
| Year 2 | 25 |
| Year 3 | 25 |
| Year 4 | 25 |
| Year 5 | 25 |
Return on Equity (ROE):0.00%
Book Value:25.13
Fair Value:25
Price:306
Margin of Safety:-92.43%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 0 |
| Year 1 | 0 | 0 |
| Year 2 | 0 | 0 |
| Year 3 | 0 | 0 |
| Year 4 | 0 | 0 |
| Year 5 | 0 | 0 |
CAGR 5Y:0.00%
EPS:0
Fair Value:25
Price:306
Margin of Safety:-92.43%
ROE Method
ROE:0.00%
Book Value:25.13
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%