Q3 2025
PMMPPT Panca Mitra Multiperdana Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-2700
Margin of Safety:-5499.04%
ROE:41.26%
EPS Growth Method
Fair Value:-7996
Margin of Safety:-16091.39%
CAGR 5Y:0.00%
ROE Method
Fair Value:-1980
Margin of Safety:-4060.44%
Fair PBV:4.13
PB Band
Rata-rata:0.34x
Median:0.37x
PE Band
Rata-rata:18.16x
Median:0.00x
Harga Saat Ini:50
Rata-rata Fair Value:-4225
Median Fair Value:-2700
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-2077
EPS Growth Method:-6151
ROE Method:-1523
Rata-rata:0
PB Band
PB rata-rata0.5x
Fair Value:-224
Margin of Safety:-548.5%
PE Band
PE rata-rata26.1x
Fair Value:-23889
Margin of Safety:-47877.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -480 |
| Year 1 | -678 |
| Year 2 | -958 |
| Year 3 | -1353 |
| Year 4 | -1911 |
| Year 5 | -2700 |
Return on Equity (ROE):41.26%
Book Value:-479.92
Fair Value:-2700
Price:50
Margin of Safety:-5499.04%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -914 | -5486 |
| Year 1 | -914 | -5842 |
| Year 2 | -914 | -6222 |
| Year 3 | -914 | -6626 |
| Year 4 | -914 | -7057 |
| Year 5 | -914 | -7516 |
CAGR 5Y:0.00%
EPS:-914.27
Fair Value:-7996
Price:50
Margin of Safety:-16091.39%
ROE Method
ROE:41.26%
Book Value:-479.92
Fair PBV:4.13
Fair Value:-1980
Margin of Safety:-4060.44%