Q1 2026
MPPAPT Matahari Putra Prima Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-15962797
Margin of Safety:-34701832.37%
ROE:3786.58%
EPS Growth Method
Fair Value:-81
Margin of Safety:-276.95%
CAGR 5Y:0.00%
ROE Method
Fair Value:-68
Margin of Safety:-248.17%
Fair PBV:378.66
PB Band
Rata-rata:-5.30x
Median:2.59x
PE Band
Rata-rata:-6.51x
Median:-1.27x
Harga Saat Ini:52
Rata-rata Fair Value:-5320982
Median Fair Value:-81
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-12279075
EPS Growth Method:-63
ROE Method:-52
PE Band:56
PB Band:1
Rata-rata:28
PB Band
PB rata-rata-16.3x
Fair Value:3
Margin of Safety:-93.6%
PE Band
PE rata-rata-6.3x
Fair Value:70
Margin of Safety:35.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -0 |
| Year 1 | -7 |
| Year 2 | -272 |
| Year 3 | -10568 |
| Year 4 | -410716 |
| Year 5 | -15962797 |
Return on Equity (ROE):3786.58%
Book Value:-0.18
Fair Value:-15962797
Price:52
Margin of Safety:-34701832.37%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -10 | -59 |
| Year 1 | -10 | -63 |
| Year 2 | -10 | -67 |
| Year 3 | -10 | -72 |
| Year 4 | -10 | -76 |
| Year 5 | -10 | -81 |
CAGR 5Y:0.00%
EPS:-9.88
Fair Value:-81
Price:52
Margin of Safety:-276.95%
ROE Method
ROE:3786.58%
Book Value:-0.18
Fair PBV:378.66
Fair Value:-68
Margin of Safety:-248.17%