Q4 2025
MFMIPT Multifiling Mitra Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:152
Margin of Safety:-88.33%
ROE:0.00%
EPS Growth Method
Fair Value:323
Margin of Safety:-75.13%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:3.37x
Median:3.02x
PE Band
Rata-rata:21.14x
Median:19.52x
Harga Saat Ini:1300
Rata-rata Fair Value:158
Median Fair Value:152
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:117
EPS Growth Method:249
ROE Method:0
PE Band:340
PB Band:394
Rata-rata:275
PB Band
PB rata-rata5.5x
Fair Value:837
Margin of Safety:-35.6%
PE Band
PE rata-rata30.2x
Fair Value:630
Margin of Safety:-51.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 152 |
| Year 1 | 152 |
| Year 2 | 152 |
| Year 3 | 152 |
| Year 4 | 152 |
| Year 5 | 152 |
Return on Equity (ROE):0.00%
Book Value:151.72
Fair Value:152
Price:1300
Margin of Safety:-88.33%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 21 | 125 |
| Year 1 | 21 | 133 |
| Year 2 | 21 | 142 |
| Year 3 | 21 | 151 |
| Year 4 | 21 | 161 |
| Year 5 | 21 | 172 |
CAGR 5Y:0.00%
EPS:20.88
Fair Value:323
Price:1300
Margin of Safety:-75.13%
ROE Method
ROE:0.00%
Book Value:151.72
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%