Q4 2025
PWONPT Pakuwon Jati Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:453
Margin of Safety:29.55%
ROE:0.00%
EPS Growth Method
Fair Value:819
Margin of Safety:133.86%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.88x
Median:2.97x
PE Band
Rata-rata:6.45x
Median:13.60x
Harga Saat Ini:340
Rata-rata Fair Value:424
Median Fair Value:453
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:349
EPS Growth Method:630
ROE Method:0
PE Band:214
PB Band:977
Rata-rata:542
PB Band
PB rata-rata1.2x
Fair Value:518
Margin of Safety:52.3%
PE Band
PE rata-rata13.0x
Fair Value:560
Margin of Safety:64.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 453 |
| Year 1 | 453 |
| Year 2 | 453 |
| Year 3 | 453 |
| Year 4 | 453 |
| Year 5 | 453 |
Return on Equity (ROE):0.00%
Book Value:453.44
Fair Value:453
Price:340
Margin of Safety:29.55%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 44 | 266 |
| Year 1 | 44 | 284 |
| Year 2 | 44 | 302 |
| Year 3 | 44 | 322 |
| Year 4 | 44 | 343 |
| Year 5 | 44 | 365 |
CAGR 5Y:0.00%
EPS:44.41
Fair Value:819
Price:340
Margin of Safety:133.86%
ROE Method
ROE:0.00%
Book Value:453.44
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%