Q4 2025
MIRAPT Mitra International Resources Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:37
Margin of Safety:106.28%
ROE:0.00%
EPS Growth Method
Fair Value:23
Margin of Safety:28.18%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.78x
Median:0.81x
PE Band
Rata-rata:-8.65x
Median:-4.44x
Harga Saat Ini:23
Rata-rata Fair Value:20
Median Fair Value:23
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:29
EPS Growth Method:18
ROE Method:0
PE Band:15
PB Band:29
Rata-rata:22
PB Band
PB rata-rata0.7x
Fair Value:32
Margin of Safety:38.3%
PE Band
PE rata-rata-10.1x
Fair Value:22
Margin of Safety:-4.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 37 |
| Year 1 | 37 |
| Year 2 | 37 |
| Year 3 | 37 |
| Year 4 | 37 |
| Year 5 | 37 |
Return on Equity (ROE):0.00%
Book Value:37.13
Fair Value:37
Price:23
Margin of Safety:106.28%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -2 | -10 |
| Year 1 | -2 | -11 |
| Year 2 | -2 | -12 |
| Year 3 | -2 | -12 |
| Year 4 | -2 | -13 |
| Year 5 | -2 | -14 |
CAGR 5Y:0.00%
EPS:-1.71
Fair Value:23
Price:23
Margin of Safety:28.18%
ROE Method
ROE:0.00%
Book Value:37.13
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%