Q1 2026
PTSPPT Pioneerindo Gourmet International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2447
Margin of Safety:174.90%
ROE:23.62%
EPS Growth Method
Fair Value:2192
Margin of Safety:146.33%
CAGR 5Y:0.00%
ROE Method
Fair Value:2002
Margin of Safety:124.91%
Fair PBV:2.36
PB Band
Rata-rata:8.73x
Median:6.66x
PE Band
Rata-rata:-8.81x
Median:13.64x
Harga Saat Ini:895
Rata-rata Fair Value:2214
Median Fair Value:2192
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1882
EPS Growth Method:1686
ROE Method:1540
PB Band:5721
Rata-rata:2707
PB Band
PB rata-rata4.4x
Fair Value:3756
Margin of Safety:319.7%
PE Band
PE rata-rata-5.1x
Fair Value:-835
Margin of Safety:-193.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 847 |
| Year 1 | 1048 |
| Year 2 | 1295 |
| Year 3 | 1601 |
| Year 4 | 1979 |
| Year 5 | 2447 |
Return on Equity (ROE):23.62%
Book Value:847.42
Fair Value:2447
Price:895
Margin of Safety:174.90%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 164 | 982 |
| Year 1 | 164 | 1045 |
| Year 2 | 164 | 1113 |
| Year 3 | 164 | 1186 |
| Year 4 | 164 | 1263 |
| Year 5 | 164 | 1345 |
CAGR 5Y:0.00%
EPS:163.6
Fair Value:2192
Price:895
Margin of Safety:146.33%
ROE Method
ROE:23.62%
Book Value:847.42
Fair PBV:2.36
Fair Value:2002
Margin of Safety:124.91%