Q4 2025
ISATPT Indosat Ooredoo Hutchison Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:3951
Margin of Safety:88.16%
ROE:28.54%
EPS Growth Method
Fair Value:2531
Margin of Safety:20.50%
CAGR 5Y:0.00%
ROE Method
Fair Value:3214
Margin of Safety:53.04%
Fair PBV:2.85
PB Band
Rata-rata:1.86x
Median:1.73x
PE Band
Rata-rata:16.04x
Median:12.45x
Harga Saat Ini:2230
Rata-rata Fair Value:3232
Median Fair Value:3214
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:3040
EPS Growth Method:1947
ROE Method:2472
PE Band:2238
PB Band:1708
Rata-rata:2281
PB Band
PB rata-rata2.2x
Fair Value:2653
Margin of Safety:19.0%
PE Band
PE rata-rata12.9x
Fair Value:2336
Margin of Safety:4.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1126 |
| Year 1 | 1448 |
| Year 2 | 1861 |
| Year 3 | 2392 |
| Year 4 | 3074 |
| Year 5 | 3951 |
Return on Equity (ROE):28.54%
Book Value:1126.18
Fair Value:3951
Price:2230
Margin of Safety:88.16%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 171 | 1025 |
| Year 1 | 171 | 1092 |
| Year 2 | 171 | 1163 |
| Year 3 | 171 | 1238 |
| Year 4 | 171 | 1319 |
| Year 5 | 171 | 1404 |
CAGR 5Y:0.00%
EPS:170.84
Fair Value:2531
Price:2230
Margin of Safety:20.50%
ROE Method
ROE:28.54%
Book Value:1126.18
Fair PBV:2.85
Fair Value:3214
Margin of Safety:53.04%