Q4 2025
POLUPT Golden Flower Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:181
Margin of Safety:-98.06%
ROE:0.00%
EPS Growth Method
Fair Value:282
Margin of Safety:-96.98%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:13.38x
Median:3.35x
PE Band
Rata-rata:-241.64x
Median:-9.70x
Harga Saat Ini:20900
Rata-rata Fair Value:154
Median Fair Value:181
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:139
EPS Growth Method:217
ROE Method:0
PB Band:4175
Rata-rata:1510
PB Band
PB rata-rata13.6x
Fair Value:5504
Margin of Safety:-73.7%
PE Band
PE rata-rata-424.4x
Fair Value:-11680
Margin of Safety:-155.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 181 |
| Year 1 | 181 |
| Year 2 | 181 |
| Year 3 | 181 |
| Year 4 | 181 |
| Year 5 | 181 |
Return on Equity (ROE):0.00%
Book Value:181.03
Fair Value:181
Price:20900
Margin of Safety:-98.06%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 12 | 74 |
| Year 1 | 12 | 78 |
| Year 2 | 12 | 84 |
| Year 3 | 12 | 89 |
| Year 4 | 12 | 95 |
| Year 5 | 12 | 101 |
CAGR 5Y:0.00%
EPS:12.28
Fair Value:282
Price:20900
Margin of Safety:-96.98%
ROE Method
ROE:0.00%
Book Value:181.03
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%