Q1 2026
PRAYPT Famon Awal Bros Sedaya Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:345
Margin of Safety:-
ROE:8.16%
EPS Growth Method
Fair Value:346
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:190
Margin of Safety:-
Fair PBV:0.82
PB Band
Rata-rata:2.29x
Median:3.05x
PE Band
Rata-rata:44.42x
Median:46.43x
Harga Saat Ini:710
Rata-rata Fair Value:294
Median Fair Value:345
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:265
EPS Growth Method:266
ROE Method:146
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata46.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 233 |
| Year 1 | 252 |
| Year 2 | 273 |
| Year 3 | 295 |
| Year 4 | 319 |
| Year 5 | 345 |
Return on Equity (ROE):8.16%
Book Value:233.13
Fair Value:345
Price:710
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 14 | 82 |
| Year 1 | 14 | 88 |
| Year 2 | 14 | 93 |
| Year 3 | 14 | 99 |
| Year 4 | 14 | 106 |
| Year 5 | 14 | 113 |
CAGR 5Y:0.00%
EPS:13.7
Fair Value:346
Price:710
Margin of Safety:-
ROE Method
ROE:8.16%
Book Value:233.13
Fair PBV:0.82
Fair Value:190
Margin of Safety:-