Q4 2025
MARIPT Mahaka Radio Integra Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:5
Margin of Safety:-81.18%
ROE:0.00%
EPS Growth Method
Fair Value:-21
Margin of Safety:-176.60%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:4.56x
Median:4.17x
PE Band
Rata-rata:26.64x
Median:-2.77x
Harga Saat Ini:29
Rata-rata Fair Value:-5
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:4
EPS Growth Method:-16
ROE Method:0
PB Band:19
Rata-rata:12
PB Band
PB rata-rata6.2x
Fair Value:34
Margin of Safety:15.9%
PE Band
PE rata-rata-24.8x
Fair Value:83
Margin of Safety:187.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 5 |
| Year 1 | 5 |
| Year 2 | 5 |
| Year 3 | 5 |
| Year 4 | 5 |
| Year 5 | 5 |
Return on Equity (ROE):0.00%
Book Value:5.27
Fair Value:5
Price:29
Margin of Safety:-81.18%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -3 | -20 |
| Year 1 | -3 | -21 |
| Year 2 | -3 | -22 |
| Year 3 | -3 | -24 |
| Year 4 | -3 | -25 |
| Year 5 | -3 | -27 |
CAGR 5Y:0.00%
EPS:-3.25
Fair Value:-21
Price:29
Margin of Safety:-176.60%
ROE Method
ROE:0.00%
Book Value:5.27
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%