Q4 2025
MYTXPT Asia Pacific Investama Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-73
Margin of Safety:-270.12%
ROE:0.00%
EPS Growth Method
Fair Value:-85
Margin of Safety:-296.88%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:-3.03x
Median:-0.51x
PE Band
Rata-rata:-4.79x
Median:-1.95x
Harga Saat Ini:59
Rata-rata Fair Value:-53
Median Fair Value:-73
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-56
EPS Growth Method:-65
ROE Method:0
PE Band:7
PB Band:234
Rata-rata:121
PB Band
PB rata-rata-4.5x
Fair Value:447
Margin of Safety:657.9%
PE Band
PE rata-rata-5.6x
Fair Value:11
Margin of Safety:-81.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -73 |
| Year 1 | -73 |
| Year 2 | -73 |
| Year 3 | -73 |
| Year 4 | -73 |
| Year 5 | -73 |
Return on Equity (ROE):0.00%
Book Value:-73.15
Fair Value:-73
Price:59
Margin of Safety:-270.12%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -1 | -8 |
| Year 1 | -1 | -9 |
| Year 2 | -1 | -10 |
| Year 3 | -1 | -10 |
| Year 4 | -1 | -11 |
| Year 5 | -1 | -12 |
CAGR 5Y:0.00%
EPS:-1.4
Fair Value:-85
Price:59
Margin of Safety:-296.88%
ROE Method
ROE:0.00%
Book Value:-73.15
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%