Q4 2025
PBSAPT Paramita Bangun Sarana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:256
Margin of Safety:-65.89%
ROE:0.00%
EPS Growth Method
Fair Value:892
Margin of Safety:18.99%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.96x
Median:1.66x
PE Band
Rata-rata:29.41x
Median:12.38x
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:2779
PB Band:611
Rata-rata:1068
PB Band
PB rata-rata1.7x
Fair Value:689
Margin of Safety:-42.1%
PE Band
PE rata-rata9.4x
Fair Value:1157
Margin of Safety:-2.8%
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:-65.89%
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:18.99%
ROE Method
ROE:0.00%
Book Value:255.8
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%