Q4 2025
MAPBPT. Map Boga Adiperkasa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:602
Margin of Safety:-60.89%
ROE:0.00%
EPS Growth Method
Fair Value:-3
Margin of Safety:-100.16%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.95x
Median:3.11x
PE Band
Rata-rata:-36.64x
Median:23.33x
Harga Saat Ini:1525
Rata-rata Fair Value:200
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:463
EPS Growth Method:-2
ROE Method:0
PE Band:2053
PB Band:1356
Rata-rata:1291
PB Band
PB rata-rata3.0x
Fair Value:1802
Margin of Safety:18.1%
PE Band
PE rata-rata-66.1x
Fair Value:4819
Margin of Safety:216.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 602 |
| Year 1 | 602 |
| Year 2 | 602 |
| Year 3 | 602 |
| Year 4 | 602 |
| Year 5 | 602 |
Return on Equity (ROE):0.00%
Book Value:602.36
Fair Value:602
Price:1525
Margin of Safety:-60.89%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -74 | -441 |
| Year 1 | -74 | -470 |
| Year 2 | -74 | -501 |
| Year 3 | -74 | -533 |
| Year 4 | -74 | -568 |
| Year 5 | -74 | -605 |
CAGR 5Y:0.00%
EPS:-73.58
Fair Value:-3
Price:1525
Margin of Safety:-100.16%
ROE Method
ROE:0.00%
Book Value:602.36
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%