Q4 2025
LIVEHomeco Victoria Makmur Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:74
Margin of Safety:-64.09%
ROE:0.00%
EPS Growth Method
Fair Value:103
Margin of Safety:-50.09%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.37x
Median:1.92x
PE Band
Rata-rata:21.12x
Median:22.31x
Harga Saat Ini:204
Rata-rata Fair Value:59
Median Fair Value:74
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:57
EPS Growth Method:79
ROE Method:0
PE Band:56
PB Band:77
Rata-rata:67
PB Band
PB rata-rata1.4x
Fair Value:101
Margin of Safety:-50.6%
PE Band
PE rata-rata21.1x
Fair Value:73
Margin of Safety:-64.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 74 |
| Year 1 | 74 |
| Year 2 | 74 |
| Year 3 | 74 |
| Year 4 | 74 |
| Year 5 | 74 |
Return on Equity (ROE):0.00%
Book Value:73.97
Fair Value:74
Price:204
Margin of Safety:-64.09%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 4 | 21 |
| Year 1 | 4 | 22 |
| Year 2 | 4 | 24 |
| Year 3 | 4 | 25 |
| Year 4 | 4 | 27 |
| Year 5 | 4 | 29 |
CAGR 5Y:0.00%
EPS:3.51
Fair Value:103
Price:204
Margin of Safety:-50.09%
ROE Method
ROE:0.00%
Book Value:73.97
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%