Q4 2025
MOLIPT Madusari Murni Indah Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:444
Margin of Safety:115.34%
ROE:0.00%
EPS Growth Method
Fair Value:548
Margin of Safety:165.90%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.11x
Median:0.73x
PE Band
Rata-rata:28.02x
Median:30.06x
Harga Saat Ini:250
Rata-rata Fair Value:330
Median Fair Value:444
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:341
EPS Growth Method:421
ROE Method:0
PE Band:331
PB Band:459
Rata-rata:388
PB Band
PB rata-rata0.8x
Fair Value:422
Margin of Safety:68.8%
PE Band
PE rata-rata29.0x
Fair Value:446
Margin of Safety:78.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 444 |
| Year 1 | 444 |
| Year 2 | 444 |
| Year 3 | 444 |
| Year 4 | 444 |
| Year 5 | 444 |
Return on Equity (ROE):0.00%
Book Value:443.6
Fair Value:444
Price:250
Margin of Safety:115.34%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 13 | 76 |
| Year 1 | 13 | 81 |
| Year 2 | 13 | 86 |
| Year 3 | 13 | 92 |
| Year 4 | 13 | 98 |
| Year 5 | 13 | 104 |
CAGR 5Y:0.00%
EPS:12.67
Fair Value:548
Price:250
Margin of Safety:165.90%
ROE Method
ROE:0.00%
Book Value:443.6
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%