Q3 2025
NPGFPT Nusa Palapa Gemilang Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:96
Margin of Safety:35.88%
ROE:5.53%
EPS Growth Method
Fair Value:81
Margin of Safety:14.73%
CAGR 5Y:-7.36%
ROE Method
Fair Value:41
Margin of Safety:-42.61%
Fair PBV:0.55
PB Band
Rata-rata:0.59x
Median:0.52x
PE Band
Rata-rata:15.99x
Median:0.00x
Harga Saat Ini:59
Rata-rata Fair Value:73
Median Fair Value:81
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:74
EPS Growth Method:63
ROE Method:31
PE Band:12
PB Band:28
Rata-rata:42
PB Band
PB rata-rata0.9x
Fair Value:53
Margin of Safety:-9.4%
PE Band
PE rata-rata22.2x
Fair Value:21
Margin of Safety:-64.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 74 |
| Year 1 | 78 |
| Year 2 | 82 |
| Year 3 | 87 |
| Year 4 | 91 |
| Year 5 | 96 |
Return on Equity (ROE):5.53%
Book Value:73.72
Fair Value:96
Price:59
Margin of Safety:35.88%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 6 |
| Year 1 | 1 | 6 |
| Year 2 | 1 | 6 |
| Year 3 | 1 | 7 |
| Year 4 | 1 | 7 |
| Year 5 | 1 | 8 |
CAGR 5Y:-7.36%
EPS:1.13
Fair Value:81
Price:59
Margin of Safety:14.73%
ROE Method
ROE:5.53%
Book Value:73.72
Fair PBV:0.55
Fair Value:41
Margin of Safety:-42.61%