Q1 2026
PDESPT Destinasi Tirta Nusantara Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1326
Margin of Safety:228.27%
ROE:55.81%
EPS Growth Method
Fair Value:510
Margin of Safety:26.34%
CAGR 5Y:0.00%
ROE Method
Fair Value:806
Margin of Safety:99.51%
Fair PBV:5.58
PB Band
Rata-rata:2.30x
Median:1.94x
PE Band
Rata-rata:11.31x
Median:11.21x
Harga Saat Ini:486
Rata-rata Fair Value:881
Median Fair Value:806
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1020
EPS Growth Method:393
ROE Method:620
PE Band:466
PB Band:308
Rata-rata:561
PB Band
PB rata-rata3.7x
Fair Value:650
Margin of Safety:33.7%
PE Band
PE rata-rata3.7x
Fair Value:199
Margin of Safety:-59.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 144 |
| Year 1 | 225 |
| Year 2 | 351 |
| Year 3 | 546 |
| Year 4 | 851 |
| Year 5 | 1326 |
Return on Equity (ROE):55.81%
Book Value:144.42
Fair Value:1326
Price:486
Margin of Safety:228.27%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 45 | 267 |
| Year 1 | 45 | 284 |
| Year 2 | 45 | 303 |
| Year 3 | 45 | 323 |
| Year 4 | 45 | 344 |
| Year 5 | 45 | 366 |
CAGR 5Y:0.00%
EPS:44.52
Fair Value:510
Price:486
Margin of Safety:26.34%
ROE Method
ROE:55.81%
Book Value:144.42
Fair PBV:5.58
Fair Value:806
Margin of Safety:99.51%