Q3 2022
MAMIPT Mas Murni Indonesia, Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:96
Margin of Safety:91.84%
ROE:-0.61%
EPS Growth Method
Fair Value:75
Margin of Safety:50.65%
CAGR 5Y:0.00%
ROE Method
Fair Value:-6
Margin of Safety:-112.14%
Fair PBV:-0.06
PB Band
Rata-rata:0.61x
Median:0.46x
PE Band
Rata-rata:25.74x
Median:9.31x
Harga Saat Ini:50
Rata-rata Fair Value:55
Median Fair Value:75
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:74
EPS Growth Method:58
ROE Method:-5
PB Band:46
Rata-rata:59
PB Band
PB rata-rata1.0x
Fair Value:103
Margin of Safety:105.9%
PE Band
PE rata-rata25.3x
Fair Value:-73
Margin of Safety:-245.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 99 |
| Year 1 | 98 |
| Year 2 | 98 |
| Year 3 | 97 |
| Year 4 | 97 |
| Year 5 | 96 |
Return on Equity (ROE):-0.61%
Book Value:98.92
Fair Value:96
Price:50
Margin of Safety:91.84%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -3 | -17 |
| Year 1 | -3 | -18 |
| Year 2 | -3 | -20 |
| Year 3 | -3 | -21 |
| Year 4 | -3 | -22 |
| Year 5 | -3 | -24 |
CAGR 5Y:0.00%
EPS:-2.87
Fair Value:75
Price:50
Margin of Safety:50.65%
ROE Method
ROE:-0.61%
Book Value:98.92
Fair PBV:-0.06
Fair Value:-6
Margin of Safety:-112.14%