Q4 2025
MMIXPT Multi Medika Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:93
Margin of Safety:-85.80%
ROE:19.13%
EPS Growth Method
Fair Value:48
Margin of Safety:-92.71%
CAGR 5Y:0.00%
ROE Method
Fair Value:74
Margin of Safety:-88.68%
Fair PBV:1.91
PB Band
Rata-rata:2.99x
Median:1.73x
PE Band
Rata-rata:76.32x
Median:29.95x
Harga Saat Ini:212
Rata-rata Fair Value:72
Median Fair Value:74
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:72
EPS Growth Method:37
ROE Method:57
PE Band:21
PB Band:29
Rata-rata:43
PB Band
PB rata-rata2.9x
Fair Value:36
Margin of Safety:-83.0%
PE Band
PE rata-rata70.4x
Fair Value:25
Margin of Safety:-88.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 39 |
| Year 1 | 46 |
| Year 2 | 55 |
| Year 3 | 66 |
| Year 4 | 78 |
| Year 5 | 93 |
Return on Equity (ROE):19.13%
Book Value:38.78
Fair Value:93
Price:212
Margin of Safety:-85.80%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 7 |
| Year 1 | 1 | 7 |
| Year 2 | 1 | 7 |
| Year 3 | 1 | 8 |
| Year 4 | 1 | 8 |
| Year 5 | 1 | 9 |
CAGR 5Y:0.00%
EPS:1.09
Fair Value:48
Price:212
Margin of Safety:-92.71%
ROE Method
ROE:19.13%
Book Value:38.78
Fair PBV:1.91
Fair Value:74
Margin of Safety:-88.68%