Q1 2026
MTMHPT Murni Sadar Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1036
Margin of Safety:-
ROE:7.35%
EPS Growth Method
Fair Value:824
Margin of Safety:-
CAGR 5Y:-21.00%
ROE Method
Fair Value:534
Margin of Safety:-
Fair PBV:0.73
PB Band
Rata-rata:1.15x
Median:1.29x
PE Band
Rata-rata:39.31x
Median:0.00x
Harga Saat Ini:950
Rata-rata Fair Value:798
Median Fair Value:824
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:797
EPS Growth Method:634
ROE Method:411
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata60.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 727 |
| Year 1 | 780 |
| Year 2 | 837 |
| Year 3 | 899 |
| Year 4 | 965 |
| Year 5 | 1036 |
Return on Equity (ROE):7.35%
Book Value:726.78
Fair Value:1036
Price:950
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 20 | 71 |
| Year 1 | 16 | 75 |
| Year 2 | 12 | 80 |
| Year 3 | 10 | 86 |
| Year 4 | 8 | 91 |
| Year 5 | 6 | 97 |
CAGR 5Y:-21.00%
EPS:19.65
Fair Value:824
Price:950
Margin of Safety:-
ROE Method
ROE:7.35%
Book Value:726.78
Fair PBV:0.73
Fair Value:534
Margin of Safety:-