Q4 2025
PBSAPT Paramita Bangun Sarana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:256
Margin of Safety:-79.03%
ROE:0.00%
EPS Growth Method
Fair Value:892
Margin of Safety:-26.85%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.00x
Median:1.66x
PE Band
Rata-rata:29.55x
Median:12.47x
Harga Saat Ini:1190
Rata-rata Fair Value:383
Median Fair Value:256
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:197
EPS Growth Method:686
ROE Method:0
PE Band:1717
PB Band:384
Rata-rata:746
PB Band
PB rata-rata1.8x
Fair Value:447
Margin of Safety:-62.5%
PE Band
PE rata-rata9.7x
Fair Value:734
Margin of Safety:-38.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 256 |
| Year 1 | 256 |
| Year 2 | 256 |
| Year 3 | 256 |
| Year 4 | 256 |
| Year 5 | 256 |
Return on Equity (ROE):0.00%
Book Value:255.8
Fair Value:256
Price:1190
Margin of Safety:-79.03%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 77 | 465 |
| Year 1 | 77 | 495 |
| Year 2 | 77 | 527 |
| Year 3 | 77 | 561 |
| Year 4 | 77 | 598 |
| Year 5 | 77 | 637 |
CAGR 5Y:0.00%
EPS:77.44
Fair Value:892
Price:1190
Margin of Safety:-26.85%
ROE Method
ROE:0.00%
Book Value:255.8
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%