Q4 2025
MNCNPT. Media Nusantara Citra Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1480
Margin of Safety:464.85%
ROE:0.00%
EPS Growth Method
Fair Value:1976
Margin of Safety:654.36%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.00x
Median:1.28x
PE Band
Rata-rata:12.24x
Median:9.82x
Harga Saat Ini:220
Rata-rata Fair Value:1152
Median Fair Value:1480
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1138
EPS Growth Method:1520
ROE Method:0
PE Band:477
PB Band:1913
Rata-rata:1262
PB Band
PB rata-rata0.5x
Fair Value:589
Margin of Safety:167.9%
PE Band
PE rata-rata5.3x
Fair Value:269
Margin of Safety:22.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1480 |
| Year 1 | 1480 |
| Year 2 | 1480 |
| Year 3 | 1480 |
| Year 4 | 1480 |
| Year 5 | 1480 |
Return on Equity (ROE):0.00%
Book Value:1479.9
Fair Value:1480
Price:220
Margin of Safety:464.85%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 60 | 362 |
| Year 1 | 60 | 386 |
| Year 2 | 60 | 411 |
| Year 3 | 60 | 438 |
| Year 4 | 60 | 466 |
| Year 5 | 60 | 497 |
CAGR 5Y:0.00%
EPS:60.4
Fair Value:1976
Price:220
Margin of Safety:654.36%
ROE Method
ROE:0.00%
Book Value:1479.9
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%