Q1 2026
PNINPT Paninvest Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:7565
Margin of Safety:-
ROE:6.77%
EPS Growth Method
Fair Value:9512
Margin of Safety:-
CAGR 5Y:20.39%
ROE Method
Fair Value:3689
Margin of Safety:-
Fair PBV:0.68
PB Band
Rata-rata:0.29x
Median:0.28x
PE Band
Rata-rata:2.88x
Median:3.09x
Harga Saat Ini:740
Rata-rata Fair Value:6922
Median Fair Value:7565
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:5819
EPS Growth Method:7317
ROE Method:2838
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.2x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata3.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 5453 |
| Year 1 | 5822 |
| Year 2 | 6216 |
| Year 3 | 6636 |
| Year 4 | 7085 |
| Year 5 | 7565 |
Return on Equity (ROE):6.77%
Book Value:5452.96
Fair Value:7565
Price:740
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 295 | 2962 |
| Year 1 | 356 | 3155 |
| Year 2 | 428 | 3360 |
| Year 3 | 515 | 3578 |
| Year 4 | 621 | 3811 |
| Year 5 | 747 | 4059 |
CAGR 5Y:20.39%
EPS:295.42
Fair Value:9512
Price:740
Margin of Safety:-
ROE Method
ROE:6.77%
Book Value:5452.96
Fair PBV:0.68
Fair Value:3689
Margin of Safety:-