Q1 2026
MAYAPT Bank Mayapada Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1645
Margin of Safety:770.32%
ROE:0.43%
EPS Growth Method
Fair Value:1653
Margin of Safety:774.85%
CAGR 5Y:4.83%
ROE Method
Fair Value:70
Margin of Safety:-63.03%
Fair PBV:0.04
PB Band
Rata-rata:2.41x
Median:2.48x
PE Band
Rata-rata:102.43x
Median:44.46x
Harga Saat Ini:191
Rata-rata Fair Value:1123
Median Fair Value:1645
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1265
EPS Growth Method:1272
ROE Method:54
PE Band:376
PB Band:3011
Rata-rata:1196
PB Band
PB rata-rata0.3x
Fair Value:511
Margin of Safety:167.7%
PE Band
PE rata-rata141.2x
Fair Value:673
Margin of Safety:252.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1610 |
| Year 1 | 1617 |
| Year 2 | 1624 |
| Year 3 | 1631 |
| Year 4 | 1638 |
| Year 5 | 1645 |
Return on Equity (ROE):0.43%
Book Value:1609.67
Fair Value:1645
Price:191
Margin of Safety:770.32%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 5 | 32 |
| Year 1 | 5 | 34 |
| Year 2 | 5 | 36 |
| Year 3 | 5 | 39 |
| Year 4 | 6 | 41 |
| Year 5 | 6 | 44 |
CAGR 5Y:4.83%
EPS:4.72
Fair Value:1653
Price:191
Margin of Safety:774.85%
ROE Method
ROE:0.43%
Book Value:1609.67
Fair PBV:0.04
Fair Value:70
Margin of Safety:-63.03%