Q1 2026
MINAPT Sanurhasta Mitra Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:23
Margin of Safety:-91.46%
ROE:-1.79%
EPS Growth Method
Fair Value:24
Margin of Safety:-91.17%
CAGR 5Y:0.00%
ROE Method
Fair Value:-5
Margin of Safety:-101.67%
Fair PBV:-0.18
PB Band
Rata-rata:11.80x
Median:4.04x
PE Band
Rata-rata:-135.57x
Median:-69.42x
Harga Saat Ini:288
Rata-rata Fair Value:14
Median Fair Value:23
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:18
EPS Growth Method:18
ROE Method:-3
PE Band:19
PB Band:244
Rata-rata:75
PB Band
PB rata-rata5.1x
Fair Value:137
Margin of Safety:-52.6%
PE Band
PE rata-rata-299.9x
Fair Value:54
Margin of Safety:-81.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 25 |
| Year 1 | 25 |
| Year 2 | 25 |
| Year 3 | 24 |
| Year 4 | 24 |
| Year 5 | 23 |
Return on Equity (ROE):-1.79%
Book Value:25.42
Fair Value:23
Price:288
Margin of Safety:-91.46%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -0 | -1 |
| Year 1 | -0 | -1 |
| Year 2 | -0 | -1 |
| Year 3 | -0 | -1 |
| Year 4 | -0 | -1 |
| Year 5 | -0 | -1 |
CAGR 5Y:0.00%
EPS:-0.17
Fair Value:24
Price:288
Margin of Safety:-91.17%
ROE Method
ROE:-1.79%
Book Value:25.42
Fair PBV:-0.18
Fair Value:-5
Margin of Safety:-101.67%