Q3 2025
PTDUPT Djasa Ubersakti Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-0
Margin of Safety:-100.00%
ROE:-90.82%
EPS Growth Method
Fair Value:-147
Margin of Safety:-309.32%
CAGR 5Y:0.00%
ROE Method
Fair Value:70
Margin of Safety:0.68%
Fair PBV:-9.08
PB Band
Rata-rata:3.35x
Median:1.38x
PE Band
Rata-rata:-264.91x
Median:-1.06x
Harga Saat Ini:50
Rata-rata Fair Value:-25
Median Fair Value:-0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-0
EPS Growth Method:-113
ROE Method:54
PE Band:2457
Rata-rata:1256
PB Band
PB rata-rata4.1x
Fair Value:-23
Margin of Safety:-145.0%
PE Band
PE rata-rata-362.7x
Fair Value:4373
Margin of Safety:8645.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -8 |
| Year 1 | -1 |
| Year 2 | -0 |
| Year 3 | -0 |
| Year 4 | -0 |
| Year 5 | -0 |
Return on Equity (ROE):-90.82%
Book Value:-7.76
Fair Value:-0
Price:50
Margin of Safety:-100.00%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -17 | -101 |
| Year 1 | -17 | -108 |
| Year 2 | -17 | -115 |
| Year 3 | -17 | -122 |
| Year 4 | -17 | -130 |
| Year 5 | -17 | -139 |
CAGR 5Y:0.00%
EPS:-16.88
Fair Value:-147
Price:50
Margin of Safety:-309.32%
ROE Method
ROE:-90.82%
Book Value:-7.76
Fair PBV:-9.08
Fair Value:70
Margin of Safety:0.68%