Q1 2026
POLUPT Golden Flower Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:48
Margin of Safety:-
ROE:-20.98%
EPS Growth Method
Fair Value:-62
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-329
Margin of Safety:-
Fair PBV:-2.10
PB Band
Rata-rata:16.93x
Median:3.35x
PE Band
Rata-rata:-365.29x
Median:-17.17x
Harga Saat Ini:14825
Rata-rata Fair Value:-114
Median Fair Value:-62
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:37
EPS Growth Method:-48
ROE Method:-253
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata21.8x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-543.8x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 157 |
| Year 1 | 124 |
| Year 2 | 98 |
| Year 3 | 77 |
| Year 4 | 61 |
| Year 5 | 48 |
Return on Equity (ROE):-20.98%
Book Value:156.78
Fair Value:48
Price:14825
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -27 | -160 |
| Year 1 | -27 | -170 |
| Year 2 | -27 | -181 |
| Year 3 | -27 | -193 |
| Year 4 | -27 | -205 |
| Year 5 | -27 | -219 |
CAGR 5Y:0.00%
EPS:-26.59
Fair Value:-62
Price:14825
Margin of Safety:-
ROE Method
ROE:-20.98%
Book Value:156.78
Fair PBV:-2.10
Fair Value:-329
Margin of Safety:-