Q3 2025
PIPAPT. Multi Makmur Lemindo
Ringkasan Valuasi
Equity Growth Method
Fair Value:42
Margin of Safety:-
ROE:-0.81%
EPS Growth Method
Fair Value:52
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-4
Margin of Safety:-
Fair PBV:-0.08
PB Band
Rata-rata:0.95x
Median:0.24x
PE Band
Rata-rata:92.04x
Median:0.00x
Harga Saat Ini:246
Rata-rata Fair Value:30
Median Fair Value:42
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:32
EPS Growth Method:40
ROE Method:-3
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.0x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata92.0x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 44 |
| Year 1 | 43 |
| Year 2 | 43 |
| Year 3 | 43 |
| Year 4 | 42 |
| Year 5 | 42 |
Return on Equity (ROE):-0.81%
Book Value:43.66
Fair Value:42
Price:246
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 6 |
| Year 1 | 1 | 7 |
| Year 2 | 1 | 7 |
| Year 3 | 1 | 8 |
| Year 4 | 1 | 8 |
| Year 5 | 1 | 9 |
CAGR 5Y:0.00%
EPS:1.07
Fair Value:52
Price:246
Margin of Safety:-
ROE Method
ROE:-0.81%
Book Value:43.66
Fair PBV:-0.08
Fair Value:-4
Margin of Safety:-