Q1 2026
PNBNPT Bank Pan Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:3106
Margin of Safety:-
ROE:6.62%
EPS Growth Method
Fair Value:3432
Margin of Safety:-
CAGR 5Y:9.53%
ROE Method
Fair Value:1492
Margin of Safety:-
Fair PBV:0.66
PB Band
Rata-rata:0.97x
Median:0.80x
PE Band
Rata-rata:10.93x
Median:9.75x
Harga Saat Ini:925
Rata-rata Fair Value:2677
Median Fair Value:3106
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2389
EPS Growth Method:2640
ROE Method:1148
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata11.4x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2254 |
| Year 1 | 2403 |
| Year 2 | 2562 |
| Year 3 | 2732 |
| Year 4 | 2913 |
| Year 5 | 3106 |
Return on Equity (ROE):6.62%
Book Value:2254.05
Fair Value:3106
Price:925
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 113 | 860 |
| Year 1 | 124 | 916 |
| Year 2 | 135 | 975 |
| Year 3 | 148 | 1039 |
| Year 4 | 162 | 1106 |
| Year 5 | 178 | 1178 |
CAGR 5Y:9.53%
EPS:112.8
Fair Value:3432
Price:925
Margin of Safety:-
ROE Method
ROE:6.62%
Book Value:2254.05
Fair PBV:0.66
Fair Value:1492
Margin of Safety:-