Q1 2026
MSTIMastersystem Infotama Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:2516
Margin of Safety:-
ROE:26.88%
EPS Growth Method
Fair Value:2180
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:2056
Margin of Safety:-
Fair PBV:2.69
PB Band
Rata-rata:1.03x
Median:0.00x
PE Band
Rata-rata:5.02x
Median:7.55x
Harga Saat Ini:1215
Rata-rata Fair Value:2251
Median Fair Value:2180
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1935
EPS Growth Method:1677
ROE Method:1582
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.0x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata5.0x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 765 |
| Year 1 | 971 |
| Year 2 | 1232 |
| Year 3 | 1563 |
| Year 4 | 1983 |
| Year 5 | 2516 |
Return on Equity (ROE):26.88%
Book Value:765.13
Fair Value:2516
Price:1215
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 172 | 1033 |
| Year 1 | 172 | 1100 |
| Year 2 | 172 | 1171 |
| Year 3 | 172 | 1248 |
| Year 4 | 172 | 1329 |
| Year 5 | 172 | 1415 |
CAGR 5Y:0.00%
EPS:172.13
Fair Value:2180
Price:1215
Margin of Safety:-
ROE Method
ROE:26.88%
Book Value:765.13
Fair PBV:2.69
Fair Value:2056
Margin of Safety:-