Q1 2025
SCPIOrganon Pharma Indonesia PT
Ringkasan Valuasi
Equity Growth Method
Fair Value:1259550
Margin of Safety:-
ROE:26.19%
EPS Growth Method
Fair Value:1511947
Margin of Safety:-
CAGR 5Y:20.03%
ROE Method
Fair Value:1030927
Margin of Safety:-
Fair PBV:2.62
PB Band
Rata-rata:0.13x
Median:0.11x
PE Band
Rata-rata:0.60x
Median:0.60x
Harga Saat Ini:0
Rata-rata Fair Value:1267475
Median Fair Value:1259550
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:968885
EPS Growth Method:1163037
ROE Method:793021
Rata-rata:974981
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 | 393673 |
| Year 1 | 496765 |
| Year 2 | 626855 |
| Year 3 | 791013 |
| Year 4 | 998159 |
| Year 5 | 1259550 |
Return on Equity (ROE):26.19%
Book Value:393672.73
Fair Value:1259550
Price:0
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 82138 | 816207 |
| Year 1 | 98589 | 869261 |
| Year 2 | 118335 | 925763 |
| Year 3 | 142035 | 985937 |
| Year 4 | 170483 | 1050023 |
| Year 5 | 204628 | 1118275 |
CAGR 5Y:20.03%
EPS:82137.54
Fair Value:1511947
Price:0
Margin of Safety:-
ROE Method
ROE:26.19%
Book Value:393672.73
Fair PBV:2.62
Fair Value:1030927
Margin of Safety:-