Q1 2026
PYFAPT Pyridam Farma Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:20
Margin of Safety:-
ROE:-21.04%
EPS Growth Method
Fair Value:-207
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-135
Margin of Safety:-
Fair PBV:-2.10
PB Band
Rata-rata:1.48x
Median:0.94x
PE Band
Rata-rata:12.33x
Median:13.72x
Harga Saat Ini:202
Rata-rata Fair Value:-107
Median Fair Value:-135
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:15
EPS Growth Method:-159
ROE Method:-104
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata1.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 64 |
| Year 1 | 51 |
| Year 2 | 40 |
| Year 3 | 32 |
| Year 4 | 25 |
| Year 5 | 20 |
Return on Equity (ROE):-21.04%
Book Value:64.02
Fair Value:20
Price:202
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -33 | -198 |
| Year 1 | -33 | -210 |
| Year 2 | -33 | -224 |
| Year 3 | -33 | -239 |
| Year 4 | -33 | -254 |
| Year 5 | -33 | -271 |
CAGR 5Y:0.00%
EPS:-32.92
Fair Value:-207
Price:202
Margin of Safety:-
ROE Method
ROE:-21.04%
Book Value:64.02
Fair PBV:-2.10
Fair Value:-135
Margin of Safety:-