Q1 2026
MIRAPT Mitra International Resources Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:31
Margin of Safety:74.13%
ROE:-2.97%
EPS Growth Method
Fair Value:21
Margin of Safety:15.67%
CAGR 5Y:0.00%
ROE Method
Fair Value:-11
Margin of Safety:-160.09%
Fair PBV:-0.30
PB Band
Rata-rata:0.78x
Median:0.81x
PE Band
Rata-rata:-8.73x
Median:-4.46x
Harga Saat Ini:20
Rata-rata Fair Value:14
Median Fair Value:21
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:24
EPS Growth Method:16
ROE Method:-8
PE Band:14
PB Band:24
Rata-rata:20
PB Band
PB rata-rata0.7x
Fair Value:26
Margin of Safety:31.6%
PE Band
PE rata-rata-10.2x
Fair Value:22
Margin of Safety:7.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 36 |
| Year 1 | 35 |
| Year 2 | 34 |
| Year 3 | 33 |
| Year 4 | 32 |
| Year 5 | 31 |
Return on Equity (ROE):-2.97%
Book Value:36.44
Fair Value:31
Price:20
Margin of Safety:74.13%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -2 | -11 |
| Year 1 | -2 | -12 |
| Year 2 | -2 | -13 |
| Year 3 | -2 | -14 |
| Year 4 | -2 | -15 |
| Year 5 | -2 | -16 |
CAGR 5Y:0.00%
EPS:-1.9
Fair Value:21
Price:20
Margin of Safety:15.67%
ROE Method
ROE:-2.97%
Book Value:36.44
Fair PBV:-0.30
Fair Value:-11
Margin of Safety:-160.09%