Q3 2025
POLUPT Golden Flower Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:260
Margin of Safety:-98.29%
ROE:7.51%
EPS Growth Method
Fair Value:282
Margin of Safety:-98.14%
CAGR 5Y:0.00%
ROE Method
Fair Value:136
Margin of Safety:-99.11%
Fair PBV:0.75
PB Band
Rata-rata:14.65x
Median:3.35x
PE Band
Rata-rata:-222.87x
Median:-9.70x
Harga Saat Ini:22400
Rata-rata Fair Value:226
Median Fair Value:260
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:200
EPS Growth Method:217
ROE Method:105
PB Band:3006
Rata-rata:882
PB Band
PB rata-rata15.2x
Fair Value:4052
Margin of Safety:-81.9%
PE Band
PE rata-rata-400.4x
Fair Value:-7247
Margin of Safety:-132.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 181 |
| Year 1 | 195 |
| Year 2 | 209 |
| Year 3 | 225 |
| Year 4 | 242 |
| Year 5 | 260 |
Return on Equity (ROE):7.51%
Book Value:181.03
Fair Value:260
Price:22400
Margin of Safety:-98.29%
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:22400
Margin of Safety:-98.14%
ROE Method
ROE:7.51%
Book Value:181.03
Fair PBV:0.75
Fair Value:136
Margin of Safety:-99.11%