Q1 2026
MLPLPT Multipolar Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:327
Margin of Safety:298.29%
ROE:0.43%
EPS Growth Method
Fair Value:294
Margin of Safety:258.88%
CAGR 5Y:0.00%
ROE Method
Fair Value:14
Margin of Safety:-83.08%
Fair PBV:0.04
PB Band
Rata-rata:0.43x
Median:0.31x
PE Band
Rata-rata:59.67x
Median:0.00x
Harga Saat Ini:82
Rata-rata Fair Value:212
Median Fair Value:294
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:251
EPS Growth Method:226
ROE Method:11
PB Band:106
Rata-rata:149
PB Band
PB rata-rata0.5x
Fair Value:158
Margin of Safety:92.9%
PE Band
PE rata-rata3.7x
Fair Value:-11
Margin of Safety:-113.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 320 |
| Year 1 | 321 |
| Year 2 | 322 |
| Year 3 | 324 |
| Year 4 | 325 |
| Year 5 | 327 |
Return on Equity (ROE):0.43%
Book Value:319.6
Fair Value:327
Price:82
Margin of Safety:298.29%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -3 | -18 |
| Year 1 | -3 | -20 |
| Year 2 | -3 | -21 |
| Year 3 | -3 | -22 |
| Year 4 | -3 | -24 |
| Year 5 | -3 | -25 |
CAGR 5Y:0.00%
EPS:-3.08
Fair Value:294
Price:82
Margin of Safety:258.88%
ROE Method
ROE:0.43%
Book Value:319.6
Fair PBV:0.04
Fair Value:14
Margin of Safety:-83.08%