Q3 2024
HDTXHDTX.JK,0P0000B9YK,0
Ringkasan Valuasi
Equity Growth Method
Fair Value:-25
Margin of Safety:-121.23%
ROE:0.00%
EPS Growth Method
Fair Value:-78
Margin of Safety:-164.93%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:4.88x
Median:2.33x
PE Band
Rata-rata:-22.21x
Median:-7.33x
Harga Saat Ini:0
Rata-rata Fair Value:-34
Median Fair Value:-25
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-20
EPS Growth Method:-60
ROE Method:0
Rata-rata:0
PB Band
PB rata-rata5.7x
Fair Value:0
Margin of Safety:NaN%
PE Band
PE rata-rata-16.3x
Fair Value:0
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:-25.47
Fair Value:-25
Price:0
Margin of Safety:-121.23%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -6 | -38 |
| Year 1 | -6 | -41 |
| Year 2 | -6 | -43 |
| Year 3 | -6 | -46 |
| Year 4 | -6 | -49 |
| Year 5 | -6 | -52 |
CAGR 5Y:0.00%
EPS:-6.38
Fair Value:-78
Price:0
Margin of Safety:-164.93%
ROE Method
ROE:0.00%
Book Value:-25.47
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%