Q4 2025
MPMXPT Mitra Pinasthika Mustika Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1367
Margin of Safety:22.63%
ROE:0.00%
EPS Growth Method
Fair Value:2377
Margin of Safety:113.21%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.65x
Median:0.72x
PE Band
Rata-rata:7.70x
Median:8.02x
Harga Saat Ini:985
Rata-rata Fair Value:1248
Median Fair Value:1367
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1052
EPS Growth Method:1829
ROE Method:0
PE Band:643
PB Band:607
Rata-rata:1032
PB Band
PB rata-rata0.7x
Fair Value:867
Margin of Safety:-12.0%
PE Band
PE rata-rata8.7x
Fair Value:945
Margin of Safety:-4.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1367 |
| Year 1 | 1367 |
| Year 2 | 1367 |
| Year 3 | 1367 |
| Year 4 | 1367 |
| Year 5 | 1367 |
Return on Equity (ROE):0.00%
Book Value:1367.28
Fair Value:1367
Price:985
Margin of Safety:22.63%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 123 | 737 |
| Year 1 | 123 | 785 |
| Year 2 | 123 | 836 |
| Year 3 | 123 | 891 |
| Year 4 | 123 | 948 |
| Year 5 | 123 | 1010 |
CAGR 5Y:0.00%
EPS:122.87
Fair Value:2377
Price:985
Margin of Safety:113.21%
ROE Method
ROE:0.00%
Book Value:1367.28
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%