Q1 2026
SAMEPT Sarana Meditama Metropolitan Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:252
Margin of Safety:-
ROE:2.50%
EPS Growth Method
Fair Value:227
Margin of Safety:-
CAGR 5Y:-28.63%
ROE Method
Fair Value:56
Margin of Safety:-
Fair PBV:0.25
PB Band
Rata-rata:3.99x
Median:1.89x
PE Band
Rata-rata:36.70x
Median:43.50x
Harga Saat Ini:336
Rata-rata Fair Value:178
Median Fair Value:227
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:194
EPS Growth Method:175
ROE Method:43
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata21.5x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 222 |
| Year 1 | 228 |
| Year 2 | 234 |
| Year 3 | 240 |
| Year 4 | 246 |
| Year 5 | 252 |
Return on Equity (ROE):2.50%
Book Value:222.49
Fair Value:252
Price:336
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 3 |
| Year 1 | 1 | 4 |
| Year 2 | 1 | 4 |
| Year 3 | 0 | 4 |
| Year 4 | 0 | 4 |
| Year 5 | 0 | 5 |
CAGR 5Y:-28.63%
EPS:1.15
Fair Value:227
Price:336
Margin of Safety:-
ROE Method
ROE:2.50%
Book Value:222.49
Fair PBV:0.25
Fair Value:56
Margin of Safety:-