Q1 2026
PDPPPT Primadaya Plastisindo Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:297
Margin of Safety:-
ROE:15.62%
EPS Growth Method
Fair Value:371
Margin of Safety:-
CAGR 5Y:28.12%
ROE Method
Fair Value:225
Margin of Safety:-
Fair PBV:1.56
PB Band
Rata-rata:1.72x
Median:1.69x
PE Band
Rata-rata:25.71x
Median:23.73x
Harga Saat Ini:262
Rata-rata Fair Value:298
Median Fair Value:297
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:229
EPS Growth Method:286
ROE Method:173
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.1x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata32.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 144 |
| Year 1 | 166 |
| Year 2 | 192 |
| Year 3 | 222 |
| Year 4 | 257 |
| Year 5 | 297 |
Return on Equity (ROE):15.62%
Book Value:143.95
Fair Value:297
Price:262
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 14 | 166 |
| Year 1 | 17 | 177 |
| Year 2 | 22 | 188 |
| Year 3 | 29 | 200 |
| Year 4 | 37 | 213 |
| Year 5 | 47 | 227 |
CAGR 5Y:28.12%
EPS:13.63
Fair Value:371
Price:262
Margin of Safety:-
ROE Method
ROE:15.62%
Book Value:143.95
Fair PBV:1.56
Fair Value:225
Margin of Safety:-