Q1 2026
PNBSPT Bank Panin Dubai Syariah Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:86
Margin of Safety:-
ROE:2.19%
EPS Growth Method
Fair Value:89
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:17
Margin of Safety:-
Fair PBV:0.22
PB Band
Rata-rata:1.00x
Median:0.88x
PE Band
Rata-rata:177.81x
Median:24.91x
Harga Saat Ini:50
Rata-rata Fair Value:64
Median Fair Value:86
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:66
EPS Growth Method:69
ROE Method:13
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata87.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 77 |
| Year 1 | 79 |
| Year 2 | 81 |
| Year 3 | 83 |
| Year 4 | 84 |
| Year 5 | 86 |
Return on Equity (ROE):2.19%
Book Value:77.41
Fair Value:86
Price:50
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 9 |
| Year 1 | 1 | 9 |
| Year 2 | 1 | 10 |
| Year 3 | 1 | 11 |
| Year 4 | 1 | 11 |
| Year 5 | 1 | 12 |
CAGR 5Y:0.00%
EPS:1.47
Fair Value:89
Price:50
Margin of Safety:-
ROE Method
ROE:2.19%
Book Value:77.41
Fair PBV:0.22
Fair Value:17
Margin of Safety:-