Q4 2025
PUDPPT Pudjiadi Prestige Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:774
Margin of Safety:137.56%
ROE:0.00%
EPS Growth Method
Fair Value:729
Margin of Safety:123.59%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.33x
Median:0.35x
PE Band
Rata-rata:0.05x
Median:-3.23x
Harga Saat Ini:420
Rata-rata Fair Value:501
Median Fair Value:729
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:596
EPS Growth Method:561
ROE Method:0
PB Band:257
Rata-rata:471
PB Band
PB rata-rata0.3x
Fair Value:343
Margin of Safety:-18.3%
PE Band
PE rata-rata8.8x
Fair Value:-63
Margin of Safety:-114.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 774 |
| Year 1 | 774 |
| Year 2 | 774 |
| Year 3 | 774 |
| Year 4 | 774 |
| Year 5 | 774 |
Return on Equity (ROE):0.00%
Book Value:774.44
Fair Value:774
Price:420
Margin of Safety:137.56%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -6 | -33 |
| Year 1 | -6 | -35 |
| Year 2 | -6 | -38 |
| Year 3 | -6 | -40 |
| Year 4 | -6 | -43 |
| Year 5 | -6 | -46 |
CAGR 5Y:0.00%
EPS:-5.54
Fair Value:729
Price:420
Margin of Safety:123.59%
ROE Method
ROE:0.00%
Book Value:774.44
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%