Q3 2019
MYRXPT Hanson International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:101
Margin of Safety:-
ROE:4.77%
EPS Growth Method
Fair Value:67
Margin of Safety:-
CAGR 5Y:126.60%
ROE Method
Fair Value:38
Margin of Safety:-
Fair PBV:0.48
PB Band
Rata-rata:-2.69x
Median:1.65x
PE Band
Rata-rata:205.64x
Median:21.00x
Harga Saat Ini:#N/A
Rata-rata Fair Value:69
Median Fair Value:67
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:78
EPS Growth Method:52
ROE Method:29
Rata-rata:53
PB Band
PB rata-rata1.7x
Fair Value:NaN
Margin of Safety:NaN%
PE Band
PE rata-rata57.8x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 80 |
| Year 1 | 84 |
| Year 2 | 88 |
| Year 3 | 92 |
| Year 4 | 97 |
| Year 5 | 101 |
Return on Equity (ROE):4.77%
Book Value:80.36
Fair Value:101
Price:#N/A
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -0 | -10 |
| Year 1 | -0 | -10 |
| Year 2 | -0 | -11 |
| Year 3 | -1 | -12 |
| Year 4 | -2 | -12 |
| Year 5 | -5 | -13 |
CAGR 5Y:126.60%
EPS:-0.09
Fair Value:67
Price:#N/A
Margin of Safety:-
ROE Method
ROE:4.77%
Book Value:80.36
Fair PBV:0.48
Fair Value:38
Margin of Safety:-