Q3 2025
POLYPT Asia Pacific Fibers Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-8298
Margin of Safety:-26030.26%
ROE:4.15%
EPS Growth Method
Fair Value:-9155
Margin of Safety:-28708.86%
CAGR 5Y:0.00%
ROE Method
Fair Value:-2809
Margin of Safety:-8879.53%
Fair PBV:0.41
PB Band
Rata-rata:-0.03x
Median:-0.01x
PE Band
Rata-rata:0.22x
Median:-0.12x
Harga Saat Ini:25
Rata-rata Fair Value:-6754
Median Fair Value:-8298
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-6383
EPS Growth Method:-7042
ROE Method:-2161
PB Band:113
Rata-rata:113
PB Band
PB rata-rata-0.0x
Fair Value:36
Margin of Safety:42.5%
PE Band
PE rata-rata0.4x
Fair Value:-100
Margin of Safety:-499.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -6771 |
| Year 1 | -7052 |
| Year 2 | -7345 |
| Year 3 | -7650 |
| Year 4 | -7967 |
| Year 5 | -8298 |
Return on Equity (ROE):4.15%
Book Value:-6771.46
Fair Value:-8298
Price:25
Margin of Safety:-26030.26%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -290 | -1740 |
| Year 1 | -290 | -1853 |
| Year 2 | -290 | -1973 |
| Year 3 | -290 | -2101 |
| Year 4 | -290 | -2238 |
| Year 5 | -290 | -2383 |
CAGR 5Y:0.00%
EPS:-289.93
Fair Value:-9155
Price:25
Margin of Safety:-28708.86%
ROE Method
ROE:4.15%
Book Value:-6771.46
Fair PBV:0.41
Fair Value:-2809
Margin of Safety:-8879.53%