Q4 2025
MPIXMitra Pedagang Indonesia Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:97
Margin of Safety:21.26%
ROE:0.00%
EPS Growth Method
Fair Value:151
Margin of Safety:89.08%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.38x
Median:0.61x
PE Band
Rata-rata:3.85x
Median:4.44x
Harga Saat Ini:83
Rata-rata Fair Value:83
Median Fair Value:97
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:75
EPS Growth Method:116
ROE Method:0
PE Band:20
PB Band:29
Rata-rata:60
PB Band
PB rata-rata0.4x
Fair Value:38
Margin of Safety:-53.8%
PE Band
PE rata-rata3.9x
Fair Value:26
Margin of Safety:-68.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 97 |
| Year 1 | 97 |
| Year 2 | 97 |
| Year 3 | 97 |
| Year 4 | 97 |
| Year 5 | 97 |
Return on Equity (ROE):0.00%
Book Value:97.01
Fair Value:97
Price:83
Margin of Safety:21.26%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 7 | 40 |
| Year 1 | 7 | 42 |
| Year 2 | 7 | 45 |
| Year 3 | 7 | 48 |
| Year 4 | 7 | 51 |
| Year 5 | 7 | 54 |
CAGR 5Y:0.00%
EPS:6.6
Fair Value:151
Price:83
Margin of Safety:89.08%
ROE Method
ROE:0.00%
Book Value:97.01
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%