Q1 2026
MDRNPT Modern Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-1
Margin of Safety:-
ROE:-53.56%
EPS Growth Method
Fair Value:77
Margin of Safety:-
CAGR 5Y:-3.67%
ROE Method
Fair Value:143
Margin of Safety:-
Fair PBV:-5.36
PB Band
Rata-rata:1.53x
Median:0.25x
PE Band
Rata-rata:26.88x
Median:3.01x
Harga Saat Ini:33
Rata-rata Fair Value:73
Median Fair Value:77
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-0
EPS Growth Method:59
ROE Method:110
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata-0.7x
Fair Value:-Infinity
Margin of Safety:-Infinity%
PE Band
PE rata-rata3.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -27 |
| Year 1 | -12 |
| Year 2 | -6 |
| Year 3 | -3 |
| Year 4 | -1 |
| Year 5 | -1 |
Return on Equity (ROE):-53.56%
Book Value:-26.72
Fair Value:-1
Price:33
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 14 | 75 |
| Year 1 | 13 | 80 |
| Year 2 | 13 | 86 |
| Year 3 | 12 | 91 |
| Year 4 | 12 | 97 |
| Year 5 | 11 | 103 |
CAGR 5Y:-3.67%
EPS:13.78
Fair Value:77
Price:33
Margin of Safety:-
ROE Method
ROE:-53.56%
Book Value:-26.72
Fair PBV:-5.36
Fair Value:143
Margin of Safety:-