Q2 2025
OLIVPT Oscar Mitra Sukses Sejahtera Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:22
Margin of Safety:-60.27%
ROE:0.00%
EPS Growth Method
Fair Value:22
Margin of Safety:-60.27%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.21x
Median:0.68x
PE Band
Rata-rata:0.00x
Median:0.00x
Harga Saat Ini:107
Rata-rata Fair Value:15
Median Fair Value:22
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:17
EPS Growth Method:17
ROE Method:0
PB Band:40
Rata-rata:25
PB Band
PB rata-rata1.2x
Fair Value:52
Margin of Safety:-51.8%
PE Band
PE rata-rata0.0x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 22 |
| Year 1 | 22 |
| Year 2 | 22 |
| Year 3 | 22 |
| Year 4 | 22 |
| Year 5 | 22 |
Return on Equity (ROE):0.00%
Book Value:22.25
Fair Value:22
Price:107
Margin of Safety:-60.27%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 0 |
| Year 1 | 0 | 0 |
| Year 2 | 0 | 0 |
| Year 3 | 0 | 0 |
| Year 4 | 0 | 0 |
| Year 5 | 0 | 0 |
CAGR 5Y:0.00%
EPS:0
Fair Value:22
Price:107
Margin of Safety:-60.27%
ROE Method
ROE:0.00%
Book Value:22.25
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%