Q1 2026
PRDAPT Prodia Widyahusada Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:4166
Margin of Safety:71.44%
ROE:10.14%
EPS Growth Method
Fair Value:3769
Margin of Safety:55.10%
CAGR 5Y:-18.98%
ROE Method
Fair Value:2607
Margin of Safety:7.27%
Fair PBV:1.01
PB Band
Rata-rata:1.79x
Median:1.88x
PE Band
Rata-rata:14.88x
Median:13.13x
Harga Saat Ini:2590
Rata-rata Fair Value:3514
Median Fair Value:3769
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:3205
EPS Growth Method:2899
ROE Method:2005
PE Band:2826
PB Band:3767
Rata-rata:2940
PB Band
PB rata-rata1.9x
Fair Value:5199
Margin of Safety:100.7%
PE Band
PE rata-rata13.1x
Fair Value:3244
Margin of Safety:25.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2570 |
| Year 1 | 2831 |
| Year 2 | 3118 |
| Year 3 | 3434 |
| Year 4 | 3782 |
| Year 5 | 4166 |
Return on Equity (ROE):10.14%
Book Value:2570.07
Fair Value:4166
Price:2590
Margin of Safety:71.44%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 232 | 875 |
| Year 1 | 188 | 932 |
| Year 2 | 152 | 993 |
| Year 3 | 123 | 1057 |
| Year 4 | 100 | 1126 |
| Year 5 | 81 | 1199 |
CAGR 5Y:-18.98%
EPS:231.59
Fair Value:3769
Price:2590
Margin of Safety:55.10%
ROE Method
ROE:10.14%
Book Value:2570.07
Fair PBV:1.01
Fair Value:2607
Margin of Safety:7.27%