Q1 2026
RSCHPT Charlie Hospital Semarang Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:32
Margin of Safety:-88.59%
ROE:-7.57%
EPS Growth Method
Fair Value:3
Margin of Safety:-98.98%
CAGR 5Y:0.00%
ROE Method
Fair Value:-36
Margin of Safety:-112.80%
Fair PBV:-0.76
PB Band
Rata-rata:3.82x
Median:3.72x
PE Band
Rata-rata:-265.10x
Median:-55.05x
Harga Saat Ini:324
Rata-rata Fair Value:-0
Median Fair Value:3
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:25
EPS Growth Method:2
ROE Method:-28
PE Band:1277
PB Band:161
Rata-rata:366
PB Band
PB rata-rata3.8x
Fair Value:210
Margin of Safety:-35.3%
PE Band
PE rata-rata-265.1x
Fair Value:1660
Margin of Safety:412.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 48 |
| Year 1 | 44 |
| Year 2 | 41 |
| Year 3 | 38 |
| Year 4 | 35 |
| Year 5 | 32 |
Return on Equity (ROE):-7.57%
Book Value:47.69
Fair Value:32
Price:324
Margin of Safety:-88.59%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -5 | -33 |
| Year 1 | -5 | -35 |
| Year 2 | -5 | -37 |
| Year 3 | -5 | -39 |
| Year 4 | -5 | -42 |
| Year 5 | -5 | -45 |
CAGR 5Y:0.00%
EPS:-5.45
Fair Value:3
Price:324
Margin of Safety:-98.98%
ROE Method
ROE:-7.57%
Book Value:47.69
Fair PBV:-0.76
Fair Value:-36
Margin of Safety:-112.80%