Q4 2025
POLYPT Asia Pacific Fibers Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-7595
Margin of Safety:-23834.63%
ROE:2.09%
EPS Growth Method
Fair Value:-7887
Margin of Safety:-24745.99%
CAGR 5Y:0.00%
ROE Method
Fair Value:-1433
Margin of Safety:-4576.64%
Fair PBV:0.21
PB Band
Rata-rata:-0.03x
Median:-0.01x
PE Band
Rata-rata:0.21x
Median:-0.23x
Harga Saat Ini:32
Rata-rata Fair Value:-5638
Median Fair Value:-7595
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-5842
EPS Growth Method:-6067
ROE Method:-1102
PB Band:144
Rata-rata:144
PB Band
PB rata-rata-0.0x
Fair Value:43
Margin of Safety:33.4%
PE Band
PE rata-rata0.5x
Fair Value:-57
Margin of Safety:-277.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -6848 |
| Year 1 | -6991 |
| Year 2 | -7138 |
| Year 3 | -7287 |
| Year 4 | -7439 |
| Year 5 | -7595 |
Return on Equity (ROE):2.09%
Book Value:-6848.22
Fair Value:-7595
Price:32
Margin of Safety:-23834.63%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -126 | -758 |
| Year 1 | -126 | -807 |
| Year 2 | -126 | -860 |
| Year 3 | -126 | -916 |
| Year 4 | -126 | -975 |
| Year 5 | -126 | -1038 |
CAGR 5Y:0.00%
EPS:-126.33
Fair Value:-7887
Price:32
Margin of Safety:-24745.99%
ROE Method
ROE:2.09%
Book Value:-6848.22
Fair PBV:0.21
Fair Value:-1433
Margin of Safety:-4576.64%