Q1 2026
MLBIPT Multi Bintang Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:24212
Margin of Safety:284.31%
ROE:100.20%
EPS Growth Method
Fair Value:7314
Margin of Safety:16.10%
CAGR 5Y:12.83%
ROE Method
Fair Value:7544
Margin of Safety:19.74%
Fair PBV:10.02
PB Band
Rata-rata:24.08x
Median:19.58x
PE Band
Rata-rata:23.09x
Median:23.88x
Harga Saat Ini:6075
Rata-rata Fair Value:13023
Median Fair Value:7544
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:18624
EPS Growth Method:5626
ROE Method:5803
PE Band:9899
PB Band:13448
Rata-rata:10680
PB Band
PB rata-rata13.7x
Fair Value:9978
Margin of Safety:64.3%
PE Band
PE rata-rata16.6x
Fair Value:9265
Margin of Safety:52.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 753 |
| Year 1 | 1507 |
| Year 2 | 3017 |
| Year 3 | 6041 |
| Year 4 | 12094 |
| Year 5 | 24212 |
Return on Equity (ROE):100.20%
Book Value:752.88
Fair Value:24212
Price:6075
Margin of Safety:284.31%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 578 | 4789 |
| Year 1 | 652 | 5100 |
| Year 2 | 736 | 5432 |
| Year 3 | 830 | 5785 |
| Year 4 | 937 | 6161 |
| Year 5 | 1057 | 6561 |
CAGR 5Y:12.83%
EPS:577.85
Fair Value:7314
Price:6075
Margin of Safety:16.10%
ROE Method
ROE:100.20%
Book Value:752.88
Fair PBV:10.02
Fair Value:7544
Margin of Safety:19.74%