Q1 2026
SDPCPT Millennium Pharmacon International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1102
Margin of Safety:-
ROE:33.94%
EPS Growth Method
Fair Value:806
Margin of Safety:-
CAGR 5Y:31.92%
ROE Method
Fair Value:867
Margin of Safety:-
Fair PBV:3.39
PB Band
Rata-rata:0.64x
Median:0.59x
PE Band
Rata-rata:5.91x
Median:7.73x
Harga Saat Ini:182
Rata-rata Fair Value:925
Median Fair Value:867
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:847
EPS Growth Method:620
ROE Method:667
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.7x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata8.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 256 |
| Year 1 | 342 |
| Year 2 | 458 |
| Year 3 | 614 |
| Year 4 | 822 |
| Year 5 | 1102 |
Return on Equity (ROE):33.94%
Book Value:255.52
Fair Value:1102
Price:182
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 30 | 402 |
| Year 1 | 40 | 428 |
| Year 2 | 52 | 456 |
| Year 3 | 69 | 485 |
| Year 4 | 91 | 517 |
| Year 5 | 120 | 550 |
CAGR 5Y:31.92%
EPS:30.02
Fair Value:806
Price:182
Margin of Safety:-
ROE Method
ROE:33.94%
Book Value:255.52
Fair PBV:3.39
Fair Value:867
Margin of Safety:-