Q4 2025
NETVPT Net Visi Media Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:14
Margin of Safety:-75.36%
ROE:0.00%
EPS Growth Method
Fair Value:-38
Margin of Safety:-167.69%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:4.06x
Median:0.00x
PE Band
Rata-rata:-17.54x
Median:-8.96x
Harga Saat Ini:90
Rata-rata Fair Value:-8
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:11
EPS Growth Method:-29
ROE Method:0
PE Band:136
PB Band:69
Rata-rata:72
PB Band
PB rata-rata4.5x
Fair Value:101
Margin of Safety:11.9%
PE Band
PE rata-rata-20.3x
Fair Value:206
Margin of Safety:128.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 14 |
| Year 1 | 14 |
| Year 2 | 14 |
| Year 3 | 14 |
| Year 4 | 14 |
| Year 5 | 14 |
Return on Equity (ROE):0.00%
Book Value:13.8
Fair Value:14
Price:90
Margin of Safety:-75.36%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -6 | -38 |
| Year 1 | -6 | -40 |
| Year 2 | -6 | -43 |
| Year 3 | -6 | -46 |
| Year 4 | -6 | -49 |
| Year 5 | -6 | -52 |
CAGR 5Y:0.00%
EPS:-6.29
Fair Value:-38
Price:90
Margin of Safety:-167.69%
ROE Method
ROE:0.00%
Book Value:13.8
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%