Q1 2026
POLIPT Pollux Hotels Group Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1590
Margin of Safety:-
ROE:8.73%
EPS Growth Method
Fair Value:1424
Margin of Safety:-
CAGR 5Y:12.42%
ROE Method
Fair Value:913
Margin of Safety:-
Fair PBV:0.87
PB Band
Rata-rata:0.98x
Median:0.86x
PE Band
Rata-rata:30.22x
Median:22.79x
Harga Saat Ini:775
Rata-rata Fair Value:1309
Median Fair Value:1424
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1223
EPS Growth Method:1095
ROE Method:703
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata18.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1046 |
| Year 1 | 1137 |
| Year 2 | 1237 |
| Year 3 | 1345 |
| Year 4 | 1462 |
| Year 5 | 1590 |
Return on Equity (ROE):8.73%
Book Value:1045.97
Fair Value:1590
Price:775
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 34 | 276 |
| Year 1 | 38 | 294 |
| Year 2 | 42 | 313 |
| Year 3 | 48 | 333 |
| Year 4 | 54 | 355 |
| Year 5 | 60 | 378 |
CAGR 5Y:12.42%
EPS:33.61
Fair Value:1424
Price:775
Margin of Safety:-
ROE Method
ROE:8.73%
Book Value:1045.97
Fair PBV:0.87
Fair Value:913
Margin of Safety:-