Q1 2025
SCPIOrganon Pharma Indonesia PT
Ringkasan Valuasi
Equity Growth Method
Fair Value:353053
Margin of Safety:-
ROE:0.00%
EPS Growth Method
Fair Value:911646
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-
Fair PBV:0.00
PB Band
Rata-rata:0.14x
Median:0.11x
PE Band
Rata-rata:0.61x
Median:0.61x
Harga Saat Ini:0
Rata-rata Fair Value:421566
Median Fair Value:353053
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:271579
EPS Growth Method:701266
ROE Method:0
Rata-rata:486423
PB Band
PB rata-rata0.1x
Fair Value:NaN
Margin of Safety:NaN%
PE Band
PE rata-rata0.6x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 353053 |
| Year 1 | 353053 |
| Year 2 | 353053 |
| Year 3 | 353053 |
| Year 4 | 353053 |
| Year 5 | 353053 |
Return on Equity (ROE):0.00%
Book Value:353052.58
Fair Value:353053
Price:0
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 67951 | 407707 |
| Year 1 | 67951 | 434208 |
| Year 2 | 67951 | 462431 |
| Year 3 | 67951 | 492489 |
| Year 4 | 67951 | 524501 |
| Year 5 | 67951 | 558594 |
CAGR 5Y:0.00%
EPS:67951.15
Fair Value:911646
Price:0
Margin of Safety:-
ROE Method
ROE:0.00%
Book Value:353052.58
Fair PBV:0.00
Fair Value:0
Margin of Safety:-