Q4 2025
KBLVPT First Media Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2742
Margin of Safety:2203.80%
ROE:-0.42%
EPS Growth Method
Fair Value:2795
Margin of Safety:2248.77%
CAGR 5Y:0.00%
ROE Method
Fair Value:-118
Margin of Safety:-199.06%
Fair PBV:-0.04
PB Band
Rata-rata:0.72x
Median:0.48x
PE Band
Rata-rata:91.03x
Median:-0.70x
Harga Saat Ini:108
Rata-rata Fair Value:1806
Median Fair Value:2742
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2109
EPS Growth Method:2150
ROE Method:-91
PB Band:1406
Rata-rata:1888
PB Band
PB rata-rata0.3x
Fair Value:887
Margin of Safety:721.5%
PE Band
PE rata-rata-18.5x
Fair Value:10
Margin of Safety:-90.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2800 |
| Year 1 | 2788 |
| Year 2 | 2776 |
| Year 3 | 2765 |
| Year 4 | 2753 |
| Year 5 | 2742 |
Return on Equity (ROE):-0.42%
Book Value:2799.97
Fair Value:2742
Price:108
Margin of Safety:2203.80%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -1 | -4 |
| Year 1 | -1 | -4 |
| Year 2 | -1 | -4 |
| Year 3 | -1 | -4 |
| Year 4 | -1 | -5 |
| Year 5 | -1 | -5 |
CAGR 5Y:0.00%
EPS:-0.6
Fair Value:2795
Price:108
Margin of Safety:2248.77%
ROE Method
ROE:-0.42%
Book Value:2799.97
Fair PBV:-0.04
Fair Value:-118
Margin of Safety:-199.06%