Q4 2025
POLIPT Pollux Hotels Group Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1034
Margin of Safety:30.05%
ROE:0.00%
EPS Growth Method
Fair Value:1400
Margin of Safety:76.12%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.02x
Median:0.88x
PE Band
Rata-rata:30.97x
Median:22.51x
Harga Saat Ini:1155
Rata-rata Fair Value:811
Median Fair Value:1034
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:795
EPS Growth Method:1077
ROE Method:0
PE Band:1542
PB Band:1178
Rata-rata:1148
PB Band
PB rata-rata1.0x
Fair Value:1487
Margin of Safety:28.7%
PE Band
PE rata-rata31.4x
Fair Value:2030
Margin of Safety:75.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1034 |
| Year 1 | 1034 |
| Year 2 | 1034 |
| Year 3 | 1034 |
| Year 4 | 1034 |
| Year 5 | 1034 |
Return on Equity (ROE):0.00%
Book Value:1033.87
Fair Value:1034
Price:1155
Margin of Safety:30.05%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 45 | 267 |
| Year 1 | 45 | 285 |
| Year 2 | 45 | 303 |
| Year 3 | 45 | 323 |
| Year 4 | 45 | 344 |
| Year 5 | 45 | 366 |
CAGR 5Y:0.00%
EPS:44.56
Fair Value:1400
Price:1155
Margin of Safety:76.12%
ROE Method
ROE:0.00%
Book Value:1033.87
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%