Q1 2026
MMIXPT Multi Medika Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:94
Margin of Safety:-88.15%
ROE:19.08%
EPS Growth Method
Fair Value:48
Margin of Safety:-93.86%
CAGR 5Y:0.00%
ROE Method
Fair Value:75
Margin of Safety:-90.56%
Fair PBV:1.91
PB Band
Rata-rata:3.76x
Median:2.05x
PE Band
Rata-rata:102.41x
Median:33.44x
Harga Saat Ini:650
Rata-rata Fair Value:72
Median Fair Value:75
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:72
EPS Growth Method:37
ROE Method:57
PE Band:74
PB Band:93
Rata-rata:67
PB Band
PB rata-rata3.3x
Fair Value:106
Margin of Safety:-83.7%
PE Band
PE rata-rata84.1x
Fair Value:79
Margin of Safety:-87.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 39 |
| Year 1 | 47 |
| Year 2 | 55 |
| Year 3 | 66 |
| Year 4 | 79 |
| Year 5 | 94 |
Return on Equity (ROE):19.08%
Book Value:39.1
Fair Value:94
Price:650
Margin of Safety:-88.15%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 7 |
| Year 1 | 1 | 7 |
| Year 2 | 1 | 8 |
| Year 3 | 1 | 8 |
| Year 4 | 1 | 9 |
| Year 5 | 1 | 9 |
CAGR 5Y:0.00%
EPS:1.14
Fair Value:48
Price:650
Margin of Safety:-93.86%
ROE Method
ROE:19.08%
Book Value:39.1
Fair PBV:1.91
Fair Value:75
Margin of Safety:-90.56%