Q4 2025
MANGManggung Polahraya Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:37
Margin of Safety:-15.05%
ROE:0.00%
EPS Growth Method
Fair Value:24
Margin of Safety:-46.25%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.02x
Median:0.83x
PE Band
Rata-rata:0.18x
Median:0.00x
Harga Saat Ini:44
Rata-rata Fair Value:20
Median Fair Value:24
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:29
EPS Growth Method:18
ROE Method:0
PB Band:29
Rata-rata:25
PB Band
PB rata-rata1.0x
Fair Value:38
Margin of Safety:-13.6%
PE Band
PE rata-rata0.2x
Fair Value:-0
Margin of Safety:-100.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 37 |
| Year 1 | 37 |
| Year 2 | 37 |
| Year 3 | 37 |
| Year 4 | 37 |
| Year 5 | 37 |
Return on Equity (ROE):0.00%
Book Value:37.38
Fair Value:37
Price:44
Margin of Safety:-15.05%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -2 | -10 |
| Year 1 | -2 | -11 |
| Year 2 | -2 | -11 |
| Year 3 | -2 | -12 |
| Year 4 | -2 | -13 |
| Year 5 | -2 | -14 |
CAGR 5Y:0.00%
EPS:-1.67
Fair Value:24
Price:44
Margin of Safety:-46.25%
ROE Method
ROE:0.00%
Book Value:37.38
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%