Q1 2026
MARIPT Mahaka Radio Integra Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:8
Margin of Safety:-
ROE:36.89%
EPS Growth Method
Fair Value:-47
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:6
Margin of Safety:-
Fair PBV:3.69
PB Band
Rata-rata:5.14x
Median:4.17x
PE Band
Rata-rata:25.62x
Median:-1.95x
Harga Saat Ini:23
Rata-rata Fair Value:-11
Median Fair Value:6
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:6
EPS Growth Method:-36
ROE Method:5
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata6.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-21.3x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2 |
| Year 1 | 2 |
| Year 2 | 3 |
| Year 3 | 4 |
| Year 4 | 6 |
| Year 5 | 8 |
Return on Equity (ROE):36.89%
Book Value:1.67
Fair Value:8
Price:23
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -6 | -35 |
| Year 1 | -6 | -38 |
| Year 2 | -6 | -40 |
| Year 3 | -6 | -43 |
| Year 4 | -6 | -46 |
| Year 5 | -6 | -49 |
CAGR 5Y:0.00%
EPS:-5.9
Fair Value:-47
Price:23
Margin of Safety:-
ROE Method
ROE:36.89%
Book Value:1.67
Fair PBV:3.69
Fair Value:6
Margin of Safety:-