Q3 2025
MTELPT Dayamitra Telekomunikasi Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:717
Margin of Safety:36.52%
ROE:12.75%
EPS Growth Method
Fair Value:602
Margin of Safety:14.59%
CAGR 5Y:0.00%
ROE Method
Fair Value:502
Margin of Safety:-4.46%
Fair PBV:1.28
PB Band
Rata-rata:1.19x
Median:1.55x
PE Band
Rata-rata:21.58x
Median:25.31x
Harga Saat Ini:610
Rata-rata Fair Value:607
Median Fair Value:602
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:551
EPS Growth Method:463
ROE Method:386
PE Band:489
PB Band:419
Rata-rata:462
PB Band
PB rata-rata1.4x
Fair Value:646
Margin of Safety:5.9%
PE Band
PE rata-rata25.8x
Fair Value:759
Margin of Safety:24.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 393 |
| Year 1 | 443 |
| Year 2 | 500 |
| Year 3 | 564 |
| Year 4 | 636 |
| Year 5 | 717 |
Return on Equity (ROE):12.75%
Book Value:393.29
Fair Value:717
Price:610
Margin of Safety:36.52%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 25 | 152 |
| Year 1 | 25 | 162 |
| Year 2 | 25 | 172 |
| Year 3 | 25 | 184 |
| Year 4 | 25 | 196 |
| Year 5 | 25 | 208 |
CAGR 5Y:0.00%
EPS:25.34
Fair Value:602
Price:610
Margin of Safety:14.59%
ROE Method
ROE:12.75%
Book Value:393.29
Fair PBV:1.28
Fair Value:502
Margin of Safety:-4.46%