Q1 2026
LIVEHomeco Victoria Makmur Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:93
Margin of Safety:-54.64%
ROE:4.86%
EPS Growth Method
Fair Value:76
Margin of Safety:-62.89%
CAGR 5Y:0.00%
ROE Method
Fair Value:35
Margin of Safety:-82.62%
Fair PBV:0.49
PB Band
Rata-rata:1.57x
Median:2.01x
PE Band
Rata-rata:126.09x
Median:22.94x
Harga Saat Ini:240
Rata-rata Fair Value:68
Median Fair Value:76
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:71
EPS Growth Method:58
ROE Method:27
PE Band:38
PB Band:104
Rata-rata:60
PB Band
PB rata-rata1.6x
Fair Value:135
Margin of Safety:-43.9%
PE Band
PE rata-rata126.1x
Fair Value:49
Margin of Safety:-79.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 73 |
| Year 1 | 77 |
| Year 2 | 80 |
| Year 3 | 84 |
| Year 4 | 88 |
| Year 5 | 93 |
Return on Equity (ROE):4.86%
Book Value:72.99
Fair Value:93
Price:240
Margin of Safety:-54.64%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 2 |
| Year 1 | 0 | 2 |
| Year 2 | 0 | 2 |
| Year 3 | 0 | 2 |
| Year 4 | 0 | 3 |
| Year 5 | 0 | 3 |
CAGR 5Y:0.00%
EPS:0.33
Fair Value:76
Price:240
Margin of Safety:-62.89%
ROE Method
ROE:4.86%
Book Value:72.99
Fair PBV:0.49
Fair Value:35
Margin of Safety:-82.62%