Q4 2025
RONYPT Aesler Grup Internasional Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2
Margin of Safety:-99.84%
ROE:0.00%
EPS Growth Method
Fair Value:-13
Margin of Safety:-100.96%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:209.01x
Median:31.29x
PE Band
Rata-rata:819.35x
Median:0.00x
Harga Saat Ini:1390
Rata-rata Fair Value:-4
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:2
EPS Growth Method:-10
ROE Method:0
PB Band:349
Rata-rata:175
PB Band
PB rata-rata269.2x
Fair Value:585
Margin of Safety:-57.9%
PE Band
PE rata-rata1229.7x
Fair Value:-2330
Margin of Safety:-267.6%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2 |
| Year 1 | 2 |
| Year 2 | 2 |
| Year 3 | 2 |
| Year 4 | 2 |
| Year 5 | 2 |
Return on Equity (ROE):0.00%
Book Value:2.11
Fair Value:2
Price:1390
Margin of Safety:-99.84%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -2 | -11 |
| Year 1 | -2 | -12 |
| Year 2 | -2 | -13 |
| Year 3 | -2 | -13 |
| Year 4 | -2 | -14 |
| Year 5 | -2 | -15 |
CAGR 5Y:0.00%
EPS:-1.84
Fair Value:-13
Price:1390
Margin of Safety:-100.96%
ROE Method
ROE:0.00%
Book Value:2.11
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%