Q1 2026
MAPAPT Map Aktif Adiperkasa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1137
Margin of Safety:-
ROE:28.77%
EPS Growth Method
Fair Value:2236
Margin of Safety:-
CAGR 5Y:51.46%
ROE Method
Fair Value:924
Margin of Safety:-
Fair PBV:2.88
PB Band
Rata-rata:2.79x
Median:2.45x
PE Band
Rata-rata:104.57x
Median:15.41x
Harga Saat Ini:605
Rata-rata Fair Value:1433
Median Fair Value:1137
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:875
EPS Growth Method:1720
ROE Method:711
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata16.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 321 |
| Year 1 | 414 |
| Year 2 | 533 |
| Year 3 | 686 |
| Year 4 | 883 |
| Year 5 | 1137 |
Return on Equity (ROE):28.77%
Book Value:321.19
Fair Value:1137
Price:605
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 65 | 1398 |
| Year 1 | 98 | 1489 |
| Year 2 | 149 | 1585 |
| Year 3 | 226 | 1688 |
| Year 4 | 342 | 1798 |
| Year 5 | 518 | 1915 |
CAGR 5Y:51.46%
EPS:64.96
Fair Value:2236
Price:605
Margin of Safety:-
ROE Method
ROE:28.77%
Book Value:321.19
Fair PBV:2.88
Fair Value:924
Margin of Safety:-