Q4 2025
IPTVPT MNC Vision Networks Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:170
Margin of Safety:401.26%
ROE:0.00%
EPS Growth Method
Fair Value:134
Margin of Safety:293.67%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.79x
Median:0.28x
PE Band
Rata-rata:6.47x
Median:0.00x
Harga Saat Ini:40
Rata-rata Fair Value:101
Median Fair Value:134
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:131
EPS Growth Method:103
ROE Method:0
PB Band:121
Rata-rata:118
PB Band
PB rata-rata0.5x
Fair Value:98
Margin of Safety:145.1%
PE Band
PE rata-rata-6.3x
Fair Value:33
Margin of Safety:-17.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 170 |
| Year 1 | 170 |
| Year 2 | 170 |
| Year 3 | 170 |
| Year 4 | 170 |
| Year 5 | 170 |
Return on Equity (ROE):0.00%
Book Value:170.43
Fair Value:170
Price:40
Margin of Safety:401.26%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -4 | -27 |
| Year 1 | -4 | -28 |
| Year 2 | -4 | -30 |
| Year 3 | -4 | -32 |
| Year 4 | -4 | -34 |
| Year 5 | -4 | -37 |
CAGR 5Y:0.00%
EPS:-4.45
Fair Value:134
Price:40
Margin of Safety:293.67%
ROE Method
ROE:0.00%
Book Value:170.43
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%