Q1 2026
MOLIPT Madusari Murni Indah Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:761
Margin of Safety:199.77%
ROE:10.38%
EPS Growth Method
Fair Value:1010
Margin of Safety:297.52%
CAGR 5Y:24.79%
ROE Method
Fair Value:482
Margin of Safety:89.93%
Fair PBV:1.04
PB Band
Rata-rata:1.08x
Median:0.70x
PE Band
Rata-rata:26.42x
Median:28.09x
Harga Saat Ini:264
Rata-rata Fair Value:751
Median Fair Value:761
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:586
EPS Growth Method:777
ROE Method:371
PE Band:750
PB Band:403
Rata-rata:577
PB Band
PB rata-rata0.7x
Fair Value:317
Margin of Safety:20.1%
PE Band
PE rata-rata24.7x
Fair Value:913
Margin of Safety:245.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 465 |
| Year 1 | 513 |
| Year 2 | 566 |
| Year 3 | 625 |
| Year 4 | 690 |
| Year 5 | 761 |
Return on Equity (ROE):10.38%
Book Value:464.64
Fair Value:761
Price:264
Margin of Safety:199.77%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 36 | 398 |
| Year 1 | 44 | 424 |
| Year 2 | 55 | 451 |
| Year 3 | 69 | 481 |
| Year 4 | 86 | 512 |
| Year 5 | 107 | 545 |
CAGR 5Y:24.79%
EPS:35.52
Fair Value:1010
Price:264
Margin of Safety:297.52%
ROE Method
ROE:10.38%
Book Value:464.64
Fair PBV:1.04
Fair Value:482
Margin of Safety:89.93%