Q1 2022
MAGPPT Multi Agro Gemilang Plantation Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2
Margin of Safety:-
ROE:-21.93%
EPS Growth Method
Fair Value:-50
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-18
Margin of Safety:-
Fair PBV:-2.19
PB Band
Rata-rata:1.28x
Median:0.78x
PE Band
Rata-rata:143.77x
Median:-3.91x
Harga Saat Ini:50
Rata-rata Fair Value:-22
Median Fair Value:-18
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2
EPS Growth Method:-38
ROE Method:-14
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-4.4x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 8 |
| Year 1 | 6 |
| Year 2 | 5 |
| Year 3 | 4 |
| Year 4 | 3 |
| Year 5 | 2 |
Return on Equity (ROE):-21.93%
Book Value:8.18
Fair Value:2
Price:50
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -7 | -42 |
| Year 1 | -7 | -45 |
| Year 2 | -7 | -48 |
| Year 3 | -7 | -51 |
| Year 4 | -7 | -54 |
| Year 5 | -7 | -58 |
CAGR 5Y:0.00%
EPS:-7.06
Fair Value:-50
Price:50
Margin of Safety:-
ROE Method
ROE:-21.93%
Book Value:8.18
Fair PBV:-2.19
Fair Value:-18
Margin of Safety:-