Q1 2026
MCOLPT Prima Andalan Mandiri Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:5714
Margin of Safety:-
ROE:15.73%
EPS Growth Method
Fair Value:4603
Margin of Safety:-
CAGR 5Y:-19.20%
ROE Method
Fair Value:4330
Margin of Safety:-
Fair PBV:1.57
PB Band
Rata-rata:1.59x
Median:1.91x
PE Band
Rata-rata:5.69x
Median:4.68x
Harga Saat Ini:3820
Rata-rata Fair Value:4882
Median Fair Value:4603
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:4396
EPS Growth Method:3541
ROE Method:3331
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.1x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata7.2x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2753 |
| Year 1 | 3186 |
| Year 2 | 3687 |
| Year 3 | 4267 |
| Year 4 | 4938 |
| Year 5 | 5714 |
Return on Equity (ROE):15.73%
Book Value:2752.54
Fair Value:5714
Price:3820
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 359 | 1350 |
| Year 1 | 290 | 1438 |
| Year 2 | 235 | 1532 |
| Year 3 | 190 | 1631 |
| Year 4 | 153 | 1737 |
| Year 5 | 124 | 1850 |
CAGR 5Y:-19.20%
EPS:359.24
Fair Value:4603
Price:3820
Margin of Safety:-
ROE Method
ROE:15.73%
Book Value:2752.54
Fair PBV:1.57
Fair Value:4330
Margin of Safety:-