Q1 2026
POLYPT Asia Pacific Fibers Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-7702
Margin of Safety:-24168.31%
ROE:1.98%
EPS Growth Method
Fair Value:-8098
Margin of Safety:-25405.13%
CAGR 5Y:0.00%
ROE Method
Fair Value:-1385
Margin of Safety:-4429.30%
Fair PBV:0.20
PB Band
Rata-rata:-0.03x
Median:-0.01x
PE Band
Rata-rata:0.20x
Median:-0.24x
Harga Saat Ini:32
Rata-rata Fair Value:-5728
Median Fair Value:-7702
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-5925
EPS Growth Method:-6229
ROE Method:-1066
PB Band:146
Rata-rata:146
PB Band
PB rata-rata-0.0x
Fair Value:43
Margin of Safety:35.9%
PE Band
PE rata-rata0.5x
Fair Value:-66
Margin of Safety:-307.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -6981 |
| Year 1 | -7120 |
| Year 2 | -7261 |
| Year 3 | -7405 |
| Year 4 | -7552 |
| Year 5 | -7702 |
Return on Equity (ROE):1.98%
Book Value:-6981.13
Fair Value:-7702
Price:32
Margin of Safety:-24168.31%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -136 | -815 |
| Year 1 | -136 | -868 |
| Year 2 | -136 | -924 |
| Year 3 | -136 | -984 |
| Year 4 | -136 | -1048 |
| Year 5 | -136 | -1117 |
CAGR 5Y:0.00%
EPS:-135.82
Fair Value:-8098
Price:32
Margin of Safety:-25405.13%
ROE Method
ROE:1.98%
Book Value:-6981.13
Fair PBV:0.20
Fair Value:-1385
Margin of Safety:-4429.30%