Q1 2026
MTDLPT Metrodata Electronics Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1100
Margin of Safety:-
ROE:22.63%
EPS Growth Method
Fair Value:1082
Margin of Safety:-
CAGR 5Y:8.83%
ROE Method
Fair Value:898
Margin of Safety:-
Fair PBV:2.26
PB Band
Rata-rata:1.35x
Median:1.27x
PE Band
Rata-rata:7.41x
Median:7.35x
Harga Saat Ini:500
Rata-rata Fair Value:1026
Median Fair Value:1082
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:846
EPS Growth Method:832
ROE Method:691
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.0x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata11.0x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 397 |
| Year 1 | 487 |
| Year 2 | 597 |
| Year 3 | 732 |
| Year 4 | 897 |
| Year 5 | 1100 |
Return on Equity (ROE):22.63%
Book Value:396.78
Fair Value:1100
Price:500
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 67 | 500 |
| Year 1 | 73 | 532 |
| Year 2 | 79 | 567 |
| Year 3 | 86 | 604 |
| Year 4 | 94 | 643 |
| Year 5 | 102 | 685 |
CAGR 5Y:8.83%
EPS:66.73
Fair Value:1082
Price:500
Margin of Safety:-
ROE Method
ROE:22.63%
Book Value:396.78
Fair PBV:2.26
Fair Value:898
Margin of Safety:-