Q4 2025
PNBSPT Bank Panin Dubai Syariah Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:80
Margin of Safety:60.68%
ROE:0.97%
EPS Growth Method
Fair Value:251
Margin of Safety:402.41%
CAGR 5Y:174.63%
ROE Method
Fair Value:7
Margin of Safety:-85.21%
Fair PBV:0.10
PB Band
Rata-rata:1.01x
Median:0.90x
PE Band
Rata-rata:183.37x
Median:24.93x
Harga Saat Ini:52
Rata-rata Fair Value:113
Median Fair Value:80
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:62
EPS Growth Method:193
ROE Method:6
PE Band:76
PB Band:62
Rata-rata:80
PB Band
PB rata-rata0.9x
Fair Value:73
Margin of Safety:40.4%
PE Band
PE rata-rata472.9x
Fair Value:256
Margin of Safety:391.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 77 |
| Year 1 | 77 |
| Year 2 | 78 |
| Year 3 | 79 |
| Year 4 | 80 |
| Year 5 | 80 |
Return on Equity (ROE):0.97%
Book Value:76.57
Fair Value:80
Price:52
Margin of Safety:60.68%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 127 |
| Year 1 | 1 | 136 |
| Year 2 | 4 | 145 |
| Year 3 | 11 | 154 |
| Year 4 | 30 | 164 |
| Year 5 | 81 | 175 |
CAGR 5Y:174.63%
EPS:0.52
Fair Value:251
Price:52
Margin of Safety:402.41%
ROE Method
ROE:0.97%
Book Value:76.57
Fair PBV:0.10
Fair Value:7
Margin of Safety:-85.21%