Q1 2026
ISATPT Indosat Ooredoo Hutchison Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:4033
Margin of Safety:-
ROE:28.03%
EPS Growth Method
Fair Value:2523
Margin of Safety:-
CAGR 5Y:-2.87%
ROE Method
Fair Value:3286
Margin of Safety:-
Fair PBV:2.80
PB Band
Rata-rata:1.82x
Median:1.69x
PE Band
Rata-rata:15.78x
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:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.1x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata12.5x
Fair Value:Infinity
Margin of Safety:Infinity%
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:-
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:-
ROE Method
ROE:28.03%
Book Value:1172.45
Fair PBV:2.80
Fair Value:3286
Margin of Safety:-