Q1 2026
HYGNEcocare Indo Pasifik Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:134
Margin of Safety:-
ROE:14.63%
EPS Growth Method
Fair Value:136
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:99
Margin of Safety:-
Fair PBV:1.46
PB Band
Rata-rata:1.25x
Median:1.94x
PE Band
Rata-rata:10.48x
Median:15.74x
Harga Saat Ini:139
Rata-rata Fair Value:123
Median Fair Value:134
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:103
EPS Growth Method:105
ROE Method:76
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata10.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 68 |
| Year 1 | 77 |
| Year 2 | 89 |
| Year 3 | 102 |
| Year 4 | 117 |
| Year 5 | 134 |
Return on Equity (ROE):14.63%
Book Value:67.56
Fair Value:134
Price:139
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 8 | 50 |
| Year 1 | 8 | 53 |
| Year 2 | 8 | 57 |
| Year 3 | 8 | 60 |
| Year 4 | 8 | 64 |
| Year 5 | 8 | 68 |
CAGR 5Y:0.00%
EPS:8.32
Fair Value:136
Price:139
Margin of Safety:-
ROE Method
ROE:14.63%
Book Value:67.56
Fair PBV:1.46
Fair Value:99
Margin of Safety:-