Q4 2025
PTPWPT Pratama Widya Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:747
Margin of Safety:-20.14%
ROE:0.00%
EPS Growth Method
Fair Value:1165
Margin of Safety:24.55%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.43x
Median:1.43x
PE Band
Rata-rata:15.13x
Median:12.18x
Harga Saat Ini:945
Rata-rata Fair Value:637
Median Fair Value:747
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:574
EPS Growth Method:896
ROE Method:0
PE Band:598
PB Band:829
Rata-rata:724
PB Band
PB rata-rata1.6x
Fair Value:1217
Margin of Safety:28.8%
PE Band
PE rata-rata17.7x
Fair Value:907
Margin of Safety:-4.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 747 |
| Year 1 | 747 |
| Year 2 | 747 |
| Year 3 | 747 |
| Year 4 | 747 |
| Year 5 | 747 |
Return on Equity (ROE):0.00%
Book Value:746.73
Fair Value:747
Price:945
Margin of Safety:-20.14%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 51 | 305 |
| Year 1 | 51 | 325 |
| Year 2 | 51 | 346 |
| Year 3 | 51 | 368 |
| Year 4 | 51 | 392 |
| Year 5 | 51 | 418 |
CAGR 5Y:0.00%
EPS:50.83
Fair Value:1165
Price:945
Margin of Safety:24.55%
ROE Method
ROE:0.00%
Book Value:746.73
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%