Q4 2025
RSCHPT Charlie Hospital Semarang Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:50
Margin of Safety:-81.68%
ROE:0.00%
EPS Growth Method
Fair Value:-7
Margin of Safety:-102.41%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:3.38x
Median:3.25x
PE Band
Rata-rata:-287.76x
Median:-47.81x
Harga Saat Ini:328
Rata-rata Fair Value:14
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:38
EPS Growth Method:-5
ROE Method:0
PE Band:1831
PB Band:156
Rata-rata:675
PB Band
PB rata-rata3.4x
Fair Value:203
Margin of Safety:-38.1%
PE Band
PE rata-rata-287.8x
Fair Value:2380
Margin of Safety:625.8%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 50 |
| Year 1 | 50 |
| Year 2 | 50 |
| Year 3 | 50 |
| Year 4 | 50 |
| Year 5 | 50 |
Return on Equity (ROE):0.00%
Book Value:49.83
Fair Value:50
Price:328
Margin of Safety:-81.68%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -7 | -41 |
| Year 1 | -7 | -44 |
| Year 2 | -7 | -47 |
| Year 3 | -7 | -50 |
| Year 4 | -7 | -53 |
| Year 5 | -7 | -56 |
CAGR 5Y:0.00%
EPS:-6.86
Fair Value:-7
Price:328
Margin of Safety:-102.41%
ROE Method
ROE:0.00%
Book Value:49.83
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%