Q1 2026
ISATPT Indosat Ooredoo Hutchison Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:4033
Margin of Safety:112.84%
ROE:28.03%
EPS Growth Method
Fair Value:2523
Margin of Safety:33.12%
CAGR 5Y:-2.87%
ROE Method
Fair Value:3286
Margin of Safety:73.43%
Fair PBV:2.80
PB Band
Rata-rata:1.85x
Median:1.69x
PE Band
Rata-rata:15.92x
Median:11.97x
Harga Saat Ini:1740
Rata-rata Fair Value:3281
Median Fair Value:3286
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:3103
EPS Growth Method:1941
ROE Method:2528
PE Band:1984
PB Band:1529
Rata-rata:2217
PB Band
PB rata-rata2.2x
Fair Value:2356
Margin of Safety:35.4%
PE Band
PE rata-rata13.0x
Fair Value:2112
Margin of Safety:21.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1172 |
| Year 1 | 1501 |
| Year 2 | 1922 |
| Year 3 | 2461 |
| Year 4 | 3150 |
| Year 5 | 4033 |
Return on Equity (ROE):28.03%
Book Value:1172.45
Fair Value:4033
Price:1740
Margin of Safety:112.84%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 176 | 985 |
| Year 1 | 171 | 1050 |
| Year 2 | 166 | 1118 |
| Year 3 | 162 | 1190 |
| Year 4 | 157 | 1268 |
| Year 5 | 153 | 1350 |
CAGR 5Y:-2.87%
EPS:176.43
Fair Value:2523
Price:1740
Margin of Safety:33.12%
ROE Method
ROE:28.03%
Book Value:1172.45
Fair PBV:2.80
Fair Value:3286
Margin of Safety:73.43%