Q1 2026
IKANPT Era Mandiri Cemerlang Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:111
Margin of Safety:-
ROE:4.47%
EPS Growth Method
Fair Value:85
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:40
Margin of Safety:-
Fair PBV:0.45
PB Band
Rata-rata:1.08x
Median:0.83x
PE Band
Rata-rata:0.20x
Median:24.07x
Harga Saat Ini:74
Rata-rata Fair Value:79
Median Fair Value:85
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:85
EPS Growth Method:65
ROE Method:31
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata75.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 89 |
| Year 1 | 93 |
| Year 2 | 97 |
| Year 3 | 102 |
| Year 4 | 106 |
| Year 5 | 111 |
Return on Equity (ROE):4.47%
Book Value:89.09
Fair Value:111
Price:74
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -0 | -3 |
| Year 1 | -0 | -3 |
| Year 2 | -0 | -3 |
| Year 3 | -0 | -4 |
| Year 4 | -0 | -4 |
| Year 5 | -0 | -4 |
CAGR 5Y:0.00%
EPS:-0.49
Fair Value:85
Price:74
Margin of Safety:-
ROE Method
ROE:4.47%
Book Value:89.09
Fair PBV:0.45
Fair Value:40
Margin of Safety:-