Q4 2025
PRAYPT Famon Awal Bros Sedaya Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:227
Margin of Safety:-66.55%
ROE:0.00%
EPS Growth Method
Fair Value:315
Margin of Safety:-53.73%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.33x
Median:3.02x
PE Band
Rata-rata:47.23x
Median:46.43x
Harga Saat Ini:695
Rata-rata Fair Value:181
Median Fair Value:227
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:175
EPS Growth Method:242
ROE Method:0
PE Band:394
PB Band:416
Rata-rata:307
PB Band
PB rata-rata2.3x
Fair Value:541
Margin of Safety:-22.1%
PE Band
PE rata-rata47.2x
Fair Value:512
Margin of Safety:-26.4%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 227 |
| Year 1 | 227 |
| Year 2 | 227 |
| Year 3 | 227 |
| Year 4 | 227 |
| Year 5 | 227 |
Return on Equity (ROE):0.00%
Book Value:227.49
Fair Value:227
Price:695
Margin of Safety:-66.55%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 11 | 64 |
| Year 1 | 11 | 68 |
| Year 2 | 11 | 72 |
| Year 3 | 11 | 77 |
| Year 4 | 11 | 82 |
| Year 5 | 11 | 87 |
CAGR 5Y:0.00%
EPS:10.6
Fair Value:315
Price:695
Margin of Safety:-53.73%
ROE Method
ROE:0.00%
Book Value:227.49
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%