Q1 2026
MAPAPT Map Aktif Adiperkasa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1137
Margin of Safety:80.54%
ROE:28.77%
EPS Growth Method
Fair Value:2236
Margin of Safety:254.94%
CAGR 5Y:51.46%
ROE Method
Fair Value:924
Margin of Safety:46.70%
Fair PBV:2.88
PB Band
Rata-rata:2.84x
Median:2.45x
PE Band
Rata-rata:104.82x
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:5030
PB Band:674
Rata-rata:1802
PB Band
PB rata-rata3.0x
Fair Value:911
Margin of Safety:50.5%
PE Band
PE rata-rata17.3x
Fair Value:1080
Margin of Safety:78.4%
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:80.54%
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:254.94%
ROE Method
ROE:28.77%
Book Value:321.19
Fair PBV:2.88
Fair Value:924
Margin of Safety:46.70%