Q1 2026
HOMIPT Grand House Mulia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:94
Margin of Safety:-
ROE:2.17%
EPS Growth Method
Fair Value:86
Margin of Safety:-
CAGR 5Y:-30.27%
ROE Method
Fair Value:18
Margin of Safety:-
Fair PBV:0.22
PB Band
Rata-rata:4.93x
Median:2.99x
PE Band
Rata-rata:306.68x
Median:126.76x
Harga Saat Ini:195
Rata-rata Fair Value:66
Median Fair Value:86
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:72
EPS Growth Method:67
ROE Method:14
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata4.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata295.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 84 |
| Year 1 | 86 |
| Year 2 | 88 |
| Year 3 | 90 |
| Year 4 | 92 |
| Year 5 | 94 |
Return on Equity (ROE):2.17%
Book Value:84.22
Fair Value:94
Price:195
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 2 |
| Year 1 | 0 | 2 |
| Year 2 | 0 | 2 |
| Year 3 | 0 | 2 |
| Year 4 | 0 | 2 |
| Year 5 | 0 | 2 |
CAGR 5Y:-30.27%
EPS:0.56
Fair Value:86
Price:195
Margin of Safety:-
ROE Method
ROE:2.17%
Book Value:84.22
Fair PBV:0.22
Fair Value:18
Margin of Safety:-