Q4 2025
MSINPT MNC Digital Entertainment Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:595
Margin of Safety:-47.15%
ROE:0.00%
EPS Growth Method
Fair Value:902
Margin of Safety:-19.81%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:5.73x
Median:1.54x
PE Band
Rata-rata:56.26x
Median:14.53x
Harga Saat Ini:670
Rata-rata Fair Value:499
Median Fair Value:595
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:457
EPS Growth Method:694
ROE Method:0
PE Band:964
PB Band:1562
Rata-rata:919
PB Band
PB rata-rata9.5x
Fair Value:3381
Margin of Safety:404.6%
PE Band
PE rata-rata95.4x
Fair Value:2126
Margin of Safety:217.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 595 |
| Year 1 | 595 |
| Year 2 | 595 |
| Year 3 | 595 |
| Year 4 | 595 |
| Year 5 | 595 |
Return on Equity (ROE):0.00%
Book Value:594.53
Fair Value:595
Price:670
Margin of Safety:-47.15%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 37 | 225 |
| Year 1 | 37 | 239 |
| Year 2 | 37 | 255 |
| Year 3 | 37 | 271 |
| Year 4 | 37 | 289 |
| Year 5 | 37 | 308 |
CAGR 5Y:0.00%
EPS:37.42
Fair Value:902
Price:670
Margin of Safety:-19.81%
ROE Method
ROE:0.00%
Book Value:594.53
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%