Q1 2026
NETVPT Net Visi Media Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:0
Margin of Safety:-99.55%
ROE:-52.67%
EPS Growth Method
Fair Value:-42
Margin of Safety:-183.31%
CAGR 5Y:0.00%
ROE Method
Fair Value:-50
Margin of Safety:-200.70%
Fair PBV:-5.27
PB Band
Rata-rata:4.70x
Median:0.00x
PE Band
Rata-rata:-17.35x
Median:-8.84x
Harga Saat Ini:54
Rata-rata Fair Value:-31
Median Fair Value:-42
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:0
EPS Growth Method:-32
ROE Method:-39
PE Band:90
PB Band:37
Rata-rata:42
PB Band
PB rata-rata5.8x
Fair Value:60
Margin of Safety:11.3%
PE Band
PE rata-rata-22.1x
Fair Value:149
Margin of Safety:175.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 10 |
| Year 1 | 5 |
| Year 2 | 2 |
| Year 3 | 1 |
| Year 4 | 0 |
| Year 5 | 0 |
Return on Equity (ROE):-52.67%
Book Value:9.56
Fair Value:0
Price:54
Margin of Safety:-99.55%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -6 | -37 |
| Year 1 | -6 | -40 |
| Year 2 | -6 | -42 |
| Year 3 | -6 | -45 |
| Year 4 | -6 | -48 |
| Year 5 | -6 | -51 |
CAGR 5Y:0.00%
EPS:-6.23
Fair Value:-42
Price:54
Margin of Safety:-183.31%
ROE Method
ROE:-52.67%
Book Value:9.56
Fair PBV:-5.27
Fair Value:-50
Margin of Safety:-200.70%