Q1 2026
MAPBPT. Map Boga Adiperkasa Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:327
Margin of Safety:-61.04%
ROE:-10.29%
EPS Growth Method
Fair Value:50
Margin of Safety:-94.06%
CAGR 5Y:0.00%
ROE Method
Fair Value:-580
Margin of Safety:-169.05%
Fair PBV:-1.03
PB Band
Rata-rata:2.90x
Median:3.03x
PE Band
Rata-rata:-35.77x
Median:11.07x
Harga Saat Ini:1030
Rata-rata Fair Value:-68
Median Fair Value:50
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:252
EPS Growth Method:38
ROE Method:-446
PE Band:2108
PB Band:1541
Rata-rata:985
PB Band
PB rata-rata2.9x
Fair Value:2026
Margin of Safety:96.7%
PE Band
PE rata-rata-65.2x
Fair Value:4998
Margin of Safety:385.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 563 |
| Year 1 | 505 |
| Year 2 | 453 |
| Year 3 | 407 |
| Year 4 | 365 |
| Year 5 | 327 |
Return on Equity (ROE):-10.29%
Book Value:563.43
Fair Value:327
Price:1030
Margin of Safety:-61.04%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -62 | -375 |
| Year 1 | -62 | -399 |
| Year 2 | -62 | -425 |
| Year 3 | -62 | -453 |
| Year 4 | -62 | -482 |
| Year 5 | -62 | -514 |
CAGR 5Y:0.00%
EPS:-62.47
Fair Value:50
Price:1030
Margin of Safety:-94.06%
ROE Method
ROE:-10.29%
Book Value:563.43
Fair PBV:-1.03
Fair Value:-580
Margin of Safety:-169.05%