Q1 2026
MSINPT MNC Digital Entertainment Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:882
Margin of Safety:-
ROE:9.65%
EPS Growth Method
Fair Value:1973
Margin of Safety:-
CAGR 5Y:28.15%
ROE Method
Fair Value:537
Margin of Safety:-
Fair PBV:0.96
PB Band
Rata-rata:5.44x
Median:1.38x
PE Band
Rata-rata:53.02x
Median:12.02x
Harga Saat Ini:590
Rata-rata Fair Value:1131
Median Fair Value:882
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:678
EPS Growth Method:1518
ROE Method:413
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata9.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata94.2x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 556 |
| Year 1 | 610 |
| Year 2 | 669 |
| Year 3 | 734 |
| Year 4 | 804 |
| Year 5 | 882 |
Return on Equity (ROE):9.65%
Book Value:556.44
Fair Value:882
Price:590
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 85 | 1034 |
| Year 1 | 109 | 1101 |
| Year 2 | 139 | 1173 |
| Year 3 | 179 | 1249 |
| Year 4 | 229 | 1331 |
| Year 5 | 293 | 1417 |
CAGR 5Y:28.15%
EPS:84.91
Fair Value:1973
Price:590
Margin of Safety:-
ROE Method
ROE:9.65%
Book Value:556.44
Fair PBV:0.96
Fair Value:537
Margin of Safety:-