Q1 2026
PUDPPT Pudjiadi Prestige Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:698
Margin of Safety:135.77%
ROE:-1.85%
EPS Growth Method
Fair Value:774
Margin of Safety:161.35%
CAGR 5Y:0.00%
ROE Method
Fair Value:-142
Margin of Safety:-147.91%
Fair PBV:-0.19
PB Band
Rata-rata:0.34x
Median:0.36x
PE Band
Rata-rata:32.34x
Median:0.00x
Harga Saat Ini:288
Rata-rata Fair Value:443
Median Fair Value:698
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:537
EPS Growth Method:595
ROE Method:-109
PE Band:22
PB Band:196
Rata-rata:337
PB Band
PB rata-rata0.4x
Fair Value:278
Margin of Safety:-3.4%
PE Band
PE rata-rata58.9x
Fair Value:52
Margin of Safety:-82.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 766 |
| Year 1 | 752 |
| Year 2 | 738 |
| Year 3 | 724 |
| Year 4 | 711 |
| Year 5 | 698 |
Return on Equity (ROE):-1.85%
Book Value:766.21
Fair Value:698
Price:288
Margin of Safety:135.77%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 5 |
| Year 1 | 1 | 6 |
| Year 2 | 1 | 6 |
| Year 3 | 1 | 7 |
| Year 4 | 1 | 7 |
| Year 5 | 1 | 7 |
CAGR 5Y:0.00%
EPS:0.9
Fair Value:774
Price:288
Margin of Safety:161.35%
ROE Method
ROE:-1.85%
Book Value:766.21
Fair PBV:-0.19
Fair Value:-142
Margin of Safety:-147.91%