Q1 2026
MAHAPT Mandiri Herindo Adiperkasa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:303
Margin of Safety:-
ROE:20.68%
EPS Growth Method
Fair Value:276
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:245
Margin of Safety:-
Fair PBV:2.07
PB Band
Rata-rata:1.00x
Median:1.34x
PE Band
Rata-rata:6.69x
Median:8.18x
Harga Saat Ini:134
Rata-rata Fair Value:275
Median Fair Value:276
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:233
EPS Growth Method:212
ROE Method:189
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.0x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata6.7x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 119 |
| Year 1 | 143 |
| Year 2 | 173 |
| Year 3 | 208 |
| Year 4 | 251 |
| Year 5 | 303 |
Return on Equity (ROE):20.68%
Book Value:118.54
Fair Value:303
Price:134
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 19 | 115 |
| Year 1 | 19 | 122 |
| Year 2 | 19 | 130 |
| Year 3 | 19 | 139 |
| Year 4 | 19 | 148 |
| Year 5 | 19 | 157 |
CAGR 5Y:0.00%
EPS:19.11
Fair Value:276
Price:134
Margin of Safety:-
ROE Method
ROE:20.68%
Book Value:118.54
Fair PBV:2.07
Fair Value:245
Margin of Safety:-