Q1 2026
MYORPT Mayora Indah Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2205
Margin of Safety:-
ROE:21.13%
EPS Growth Method
Fair Value:2804
Margin of Safety:-
CAGR 5Y:21.22%
ROE Method
Fair Value:1787
Margin of Safety:-
Fair PBV:2.11
PB Band
Rata-rata:4.58x
Median:4.65x
PE Band
Rata-rata:23.94x
Median:23.47x
Harga Saat Ini:1850
Rata-rata Fair Value:2265
Median Fair Value:2205
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1696
EPS Growth Method:2157
ROE Method:1374
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata3.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata24.2x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 845 |
| Year 1 | 1024 |
| Year 2 | 1241 |
| Year 3 | 1503 |
| Year 4 | 1820 |
| Year 5 | 2205 |
Return on Equity (ROE):21.13%
Book Value:845.43
Fair Value:2205
Price:1850
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 140 | 1429 |
| Year 1 | 169 | 1522 |
| Year 2 | 205 | 1621 |
| Year 3 | 249 | 1727 |
| Year 4 | 301 | 1839 |
| Year 5 | 365 | 1959 |
CAGR 5Y:21.22%
EPS:139.6
Fair Value:2804
Price:1850
Margin of Safety:-
ROE Method
ROE:21.13%
Book Value:845.43
Fair PBV:2.11
Fair Value:1787
Margin of Safety:-