Q1 2026
HDFAPT Radana Bhaskara Finance Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:75
Margin of Safety:-
ROE:0.00%
EPS Growth Method
Fair Value:-27
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-
Fair PBV:0.00
PB Band
Rata-rata:1.33x
Median:1.36x
PE Band
Rata-rata:4.39x
Median:9.89x
Harga Saat Ini:96
Rata-rata Fair Value:16
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:58
EPS Growth Method:-21
ROE Method:0
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata2.1x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 75 |
| Year 1 | 75 |
| Year 2 | 75 |
| Year 3 | 75 |
| Year 4 | 75 |
| Year 5 | 75 |
Return on Equity (ROE):0.00%
Book Value:75.05
Fair Value:75
Price:96
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -12 | -75 |
| Year 1 | -12 | -80 |
| Year 2 | -12 | -85 |
| Year 3 | -12 | -90 |
| Year 4 | -12 | -96 |
| Year 5 | -12 | -102 |
CAGR 5Y:0.00%
EPS:-12.46
Fair Value:-27
Price:96
Margin of Safety:-
ROE Method
ROE:0.00%
Book Value:75.05
Fair PBV:0.00
Fair Value:0
Margin of Safety:-