Q1 2026
MTELPT Dayamitra Telekomunikasi Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:718
Margin of Safety:56.17%
ROE:12.27%
EPS Growth Method
Fair Value:667
Margin of Safety:45.10%
CAGR 5Y:9.13%
ROE Method
Fair Value:494
Margin of Safety:7.42%
Fair PBV:1.23
PB Band
Rata-rata:1.20x
Median:1.49x
PE Band
Rata-rata:21.52x
Median:25.31x
Harga Saat Ini:498
Rata-rata Fair Value:627
Median Fair Value:667
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:553
EPS Growth Method:513
ROE Method:380
PE Band:459
PB Band:403
Rata-rata:462
PB Band
PB rata-rata1.6x
Fair Value:680
Margin of Safety:36.5%
PE Band
PE rata-rata28.1x
Fair Value:778
Margin of Safety:56.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 403 |
| Year 1 | 452 |
| Year 2 | 508 |
| Year 3 | 570 |
| Year 4 | 640 |
| Year 5 | 718 |
Return on Equity (ROE):12.27%
Book Value:402.81
Fair Value:718
Price:498
Margin of Safety:56.17%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 26 | 193 |
| Year 1 | 28 | 206 |
| Year 2 | 30 | 219 |
| Year 3 | 33 | 233 |
| Year 4 | 36 | 249 |
| Year 5 | 40 | 265 |
CAGR 5Y:9.13%
EPS:25.59
Fair Value:667
Price:498
Margin of Safety:45.10%
ROE Method
ROE:12.27%
Book Value:402.81
Fair PBV:1.23
Fair Value:494
Margin of Safety:7.42%