Q1 2026
PBRXPT Pan Brothers Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:65
Margin of Safety:-
ROE:0.87%
EPS Growth Method
Fair Value:-383
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:5
Margin of Safety:-
Fair PBV:0.09
PB Band
Rata-rata:0.71x
Median:0.58x
PE Band
Rata-rata:10.83x
Median:10.75x
Harga Saat Ini:27
Rata-rata Fair Value:-104
Median Fair Value:5
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:50
EPS Growth Method:-294
ROE Method:4
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata1.1x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 62 |
| Year 1 | 63 |
| Year 2 | 64 |
| Year 3 | 64 |
| Year 4 | 65 |
| Year 5 | 65 |
Return on Equity (ROE):0.87%
Book Value:62.48
Fair Value:65
Price:27
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -54 | -325 |
| Year 1 | -54 | -346 |
| Year 2 | -54 | -369 |
| Year 3 | -54 | -392 |
| Year 4 | -54 | -418 |
| Year 5 | -54 | -445 |
CAGR 5Y:0.00%
EPS:-54.15
Fair Value:-383
Price:27
Margin of Safety:-
ROE Method
ROE:0.87%
Book Value:62.48
Fair PBV:0.09
Fair Value:5
Margin of Safety:-