Q4 2025
PADAPT Personel Alih Daya Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:38
Margin of Safety:-68.42%
ROE:0.00%
EPS Growth Method
Fair Value:17
Margin of Safety:-85.55%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.97x
Median:0.27x
PE Band
Rata-rata:6.63x
Median:0.00x
Harga Saat Ini:128
Rata-rata Fair Value:18
Median Fair Value:17
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:29
EPS Growth Method:13
ROE Method:0
PB Band:30
Rata-rata:24
PB Band
PB rata-rata1.0x
Fair Value:42
Margin of Safety:-67.1%
PE Band
PE rata-rata10.9x
Fair Value:-29
Margin of Safety:-122.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 38 |
| Year 1 | 38 |
| Year 2 | 38 |
| Year 3 | 38 |
| Year 4 | 38 |
| Year 5 | 38 |
Return on Equity (ROE):0.00%
Book Value:37.58
Fair Value:38
Price:128
Margin of Safety:-68.42%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -2 | -15 |
| Year 1 | -2 | -16 |
| Year 2 | -2 | -17 |
| Year 3 | -2 | -18 |
| Year 4 | -2 | -19 |
| Year 5 | -2 | -20 |
CAGR 5Y:0.00%
EPS:-2.48
Fair Value:17
Price:128
Margin of Safety:-85.55%
ROE Method
ROE:0.00%
Book Value:37.58
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%