Q1 2026
NOBUPT Bank Nationalnobu Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1341
Margin of Safety:-
ROE:18.50%
EPS Growth Method
Fair Value:2683
Margin of Safety:-
CAGR 5Y:52.25%
ROE Method
Fair Value:1062
Margin of Safety:-
Fair PBV:1.85
PB Band
Rata-rata:1.98x
Median:2.26x
PE Band
Rata-rata:88.24x
Median:70.91x
Harga Saat Ini:450
Rata-rata Fair Value:1696
Median Fair Value:1341
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1032
EPS Growth Method:2064
ROE Method:817
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata26.6x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 574 |
| Year 1 | 680 |
| Year 2 | 806 |
| Year 3 | 955 |
| Year 4 | 1132 |
| Year 5 | 1341 |
Return on Equity (ROE):18.50%
Book Value:574.03
Fair Value:1341
Price:450
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 70 | 1540 |
| Year 1 | 107 | 1640 |
| Year 2 | 163 | 1746 |
| Year 3 | 248 | 1860 |
| Year 4 | 377 | 1981 |
| Year 5 | 575 | 2109 |
CAGR 5Y:52.25%
EPS:70.22
Fair Value:2683
Price:450
Margin of Safety:-
ROE Method
ROE:18.50%
Book Value:574.03
Fair PBV:1.85
Fair Value:1062
Margin of Safety:-