Q4 2025
HYGNEcocare Indo Pasifik Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:64
Margin of Safety:-55.14%
ROE:0.00%
EPS Growth Method
Fair Value:125
Margin of Safety:-11.78%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.27x
Median:1.94x
PE Band
Rata-rata:10.71x
Median:15.74x
Harga Saat Ini:145
Rata-rata Fair Value:63
Median Fair Value:64
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:49
EPS Growth Method:96
ROE Method:0
PE Band:63
PB Band:64
Rata-rata:68
PB Band
PB rata-rata1.3x
Fair Value:83
Margin of Safety:-42.9%
PE Band
PE rata-rata10.7x
Fair Value:82
Margin of Safety:-43.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 64 |
| Year 1 | 64 |
| Year 2 | 64 |
| Year 3 | 64 |
| Year 4 | 64 |
| Year 5 | 64 |
Return on Equity (ROE):0.00%
Book Value:63.7
Fair Value:64
Price:145
Margin of Safety:-55.14%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 7 | 45 |
| Year 1 | 7 | 48 |
| Year 2 | 7 | 51 |
| Year 3 | 7 | 54 |
| Year 4 | 7 | 58 |
| Year 5 | 7 | 62 |
CAGR 5Y:0.00%
EPS:7.49
Fair Value:125
Price:145
Margin of Safety:-11.78%
ROE Method
ROE:0.00%
Book Value:63.7
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%