Q1 2026
IPTVPT MNC Vision Networks Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:141
Margin of Safety:341.04%
ROE:-0.15%
EPS Growth Method
Fair Value:109
Margin of Safety:239.21%
CAGR 5Y:0.00%
ROE Method
Fair Value:-2
Margin of Safety:-106.50%
Fair PBV:-0.01
PB Band
Rata-rata:0.76x
Median:0.28x
PE Band
Rata-rata:5.52x
Median:-1.70x
Harga Saat Ini:37
Rata-rata Fair Value:83
Median Fair Value:109
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:109
EPS Growth Method:83
ROE Method:-2
PB Band:96
Rata-rata:96
PB Band
PB rata-rata0.4x
Fair Value:62
Margin of Safety:67.6%
PE Band
PE rata-rata-11.0x
Fair Value:52
Margin of Safety:40.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 142 |
| Year 1 | 142 |
| Year 2 | 142 |
| Year 3 | 142 |
| Year 4 | 141 |
| Year 5 | 141 |
Return on Equity (ROE):-0.15%
Book Value:142.17
Fair Value:141
Price:37
Margin of Safety:341.04%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -4 | -25 |
| Year 1 | -4 | -26 |
| Year 2 | -4 | -28 |
| Year 3 | -4 | -30 |
| Year 4 | -4 | -32 |
| Year 5 | -4 | -34 |
CAGR 5Y:0.00%
EPS:-4.09
Fair Value:109
Price:37
Margin of Safety:239.21%
ROE Method
ROE:-0.15%
Book Value:142.17
Fair PBV:-0.01
Fair Value:-2
Margin of Safety:-106.50%