Q1 2026
MPXLPT MPX Logistics International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:59
Margin of Safety:-
ROE:5.64%
EPS Growth Method
Fair Value:14
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:25
Margin of Safety:-
Fair PBV:0.56
PB Band
Rata-rata:1.89x
Median:2.13x
PE Band
Rata-rata:6.84x
Median:0.00x
Harga Saat Ini:151
Rata-rata Fair Value:33
Median Fair Value:25
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:46
EPS Growth Method:11
ROE Method:20
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata9.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 45 |
| Year 1 | 47 |
| Year 2 | 50 |
| Year 3 | 53 |
| Year 4 | 56 |
| Year 5 | 59 |
Return on Equity (ROE):5.64%
Book Value:44.96
Fair Value:59
Price:151
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -4 | -22 |
| Year 1 | -4 | -24 |
| Year 2 | -4 | -25 |
| Year 3 | -4 | -27 |
| Year 4 | -4 | -29 |
| Year 5 | -4 | -31 |
CAGR 5Y:0.00%
EPS:-3.74
Fair Value:14
Price:151
Margin of Safety:-
ROE Method
ROE:5.64%
Book Value:44.96
Fair PBV:0.56
Fair Value:25
Margin of Safety:-