Q1 2026
MNCNPT. Media Nusantara Citra Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1886
Margin of Safety:798.09%
ROE:5.03%
EPS Growth Method
Fair Value:1995
Margin of Safety:849.87%
CAGR 5Y:-11.73%
ROE Method
Fair Value:742
Margin of Safety:253.31%
Fair PBV:0.50
PB Band
Rata-rata:1.95x
Median:1.21x
PE Band
Rata-rata:11.94x
Median:9.28x
Harga Saat Ini:208
Rata-rata Fair Value:1541
Median Fair Value:1886
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1451
EPS Growth Method:1534
ROE Method:571
PE Band:767
PB Band:2194
Rata-rata:1303
PB Band
PB rata-rata0.4x
Fair Value:580
Margin of Safety:179.1%
PE Band
PE rata-rata4.7x
Fair Value:395
Margin of Safety:89.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1476 |
| Year 1 | 1550 |
| Year 2 | 1628 |
| Year 3 | 1710 |
| Year 4 | 1796 |
| Year 5 | 1886 |
Return on Equity (ROE):5.03%
Book Value:1475.79
Fair Value:1886
Price:208
Margin of Safety:798.09%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 84 | 379 |
| Year 1 | 74 | 403 |
| Year 2 | 66 | 430 |
| Year 3 | 58 | 458 |
| Year 4 | 51 | 487 |
| Year 5 | 45 | 519 |
CAGR 5Y:-11.73%
EPS:84.3
Fair Value:1995
Price:208
Margin of Safety:849.87%
ROE Method
ROE:5.03%
Book Value:1475.79
Fair PBV:0.50
Fair Value:742
Margin of Safety:253.31%