Q1 2026
MSIEPT Multisarana Intan Eduka Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:76
Margin of Safety:-
ROE:-0.38%
EPS Growth Method
Fair Value:74
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-3
Margin of Safety:-
Fair PBV:-0.04
PB Band
Rata-rata:0.30x
Median:0.23x
PE Band
Rata-rata:-54.38x
Median:-27.18x
Harga Saat Ini:66
Rata-rata Fair Value:49
Median Fair Value:74
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:58
EPS Growth Method:57
ROE Method:-2
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-54.4x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 78 |
| Year 1 | 77 |
| Year 2 | 77 |
| Year 3 | 77 |
| Year 4 | 76 |
| Year 5 | 76 |
Return on Equity (ROE):-0.38%
Book Value:77.5
Fair Value:76
Price:66
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -0 | -2 |
| Year 1 | -0 | -2 |
| Year 2 | -0 | -3 |
| Year 3 | -0 | -3 |
| Year 4 | -0 | -3 |
| Year 5 | -0 | -3 |
CAGR 5Y:0.00%
EPS:-0.38
Fair Value:74
Price:66
Margin of Safety:-
ROE Method
ROE:-0.38%
Book Value:77.5
Fair PBV:-0.04
Fair Value:-3
Margin of Safety:-