Q1 2026
KBLVPT First Media Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:697
Margin of Safety:408.41%
ROE:-2.14%
EPS Growth Method
Fair Value:788
Margin of Safety:475.28%
CAGR 5Y:0.00%
ROE Method
Fair Value:-166
Margin of Safety:-221.30%
Fair PBV:-0.21
PB Band
Rata-rata:0.71x
Median:0.47x
PE Band
Rata-rata:97.93x
Median:-0.64x
Harga Saat Ini:94
Rata-rata Fair Value:439
Median Fair Value:697
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:536
EPS Growth Method:606
ROE Method:-128
PE Band:75
PB Band:293
Rata-rata:378
PB Band
PB rata-rata0.3x
Fair Value:181
Margin of Safety:93.1%
PE Band
PE rata-rata-6.5x
Fair Value:-6
Margin of Safety:-106.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 776 |
| Year 1 | 760 |
| Year 2 | 743 |
| Year 3 | 727 |
| Year 4 | 712 |
| Year 5 | 697 |
Return on Equity (ROE):-2.14%
Book Value:776.13
Fair Value:697
Price:94
Margin of Safety:408.41%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 9 |
| Year 1 | 1 | 9 |
| Year 2 | 1 | 10 |
| Year 3 | 1 | 11 |
| Year 4 | 1 | 11 |
| Year 5 | 1 | 12 |
CAGR 5Y:0.00%
EPS:1.46
Fair Value:788
Price:94
Margin of Safety:475.28%
ROE Method
ROE:-2.14%
Book Value:776.13
Fair PBV:-0.21
Fair Value:-166
Margin of Safety:-221.30%