Q1 2026
REALPT Repower Asia Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:57
Margin of Safety:13.02%
ROE:0.00%
EPS Growth Method
Fair Value:57
Margin of Safety:13.18%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.84x
Median:0.88x
PE Band
Rata-rata:1001.38x
Median:250.00x
Harga Saat Ini:50
Rata-rata Fair Value:38
Median Fair Value:57
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:43
EPS Growth Method:44
ROE Method:0
PE Band:8
PB Band:36
Rata-rata:33
PB Band
PB rata-rata0.8x
Fair Value:47
Margin of Safety:-6.2%
PE Band
PE rata-rata1184.6x
Fair Value:12
Margin of Safety:-76.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 57 |
| Year 1 | 57 |
| Year 2 | 57 |
| Year 3 | 57 |
| Year 4 | 57 |
| Year 5 | 57 |
Return on Equity (ROE):0.00%
Book Value:56.51
Fair Value:57
Price:50
Margin of Safety:13.02%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 0 |
| Year 1 | 0 | 0 |
| Year 2 | 0 | 0 |
| Year 3 | 0 | 0 |
| Year 4 | 0 | 0 |
| Year 5 | 0 | 0 |
CAGR 5Y:0.00%
EPS:0.01
Fair Value:57
Price:50
Margin of Safety:13.18%
ROE Method
ROE:0.00%
Book Value:56.51
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%