Q4 2025
MSKYPT MNC Sky Vision Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:164
Margin of Safety:72.87%
ROE:0.00%
EPS Growth Method
Fair Value:54
Margin of Safety:-42.65%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:3.53x
Median:3.24x
PE Band
Rata-rata:-2.81x
Median:-17.98x
Harga Saat Ini:75
Rata-rata Fair Value:73
Median Fair Value:54
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:126
EPS Growth Method:42
ROE Method:0
PE Band:23
PB Band:352
Rata-rata:136
PB Band
PB rata-rata1.0x
Fair Value:126
Margin of Safety:67.4%
PE Band
PE rata-rata-11.2x
Fair Value:118
Margin of Safety:57.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 164 |
| Year 1 | 164 |
| Year 2 | 164 |
| Year 3 | 164 |
| Year 4 | 164 |
| Year 5 | 164 |
Return on Equity (ROE):0.00%
Book Value:164.23
Fair Value:164
Price:75
Margin of Safety:72.87%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -13 | -80 |
| Year 1 | -13 | -85 |
| Year 2 | -13 | -91 |
| Year 3 | -13 | -97 |
| Year 4 | -13 | -103 |
| Year 5 | -13 | -110 |
CAGR 5Y:0.00%
EPS:-13.35
Fair Value:54
Price:75
Margin of Safety:-42.65%
ROE Method
ROE:0.00%
Book Value:164.23
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%