Q4 2025
SDPCPT Millennium Pharmacon International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:236
Margin of Safety:24.08%
ROE:0.00%
EPS Growth Method
Fair Value:344
Margin of Safety:81.15%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.65x
Median:0.59x
PE Band
Rata-rata:6.24x
Median:8.10x
Harga Saat Ini:196
Rata-rata Fair Value:193
Median Fair Value:236
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:181
EPS Growth Method:265
ROE Method:0
PE Band:65
PB Band:122
Rata-rata:158
PB Band
PB rata-rata0.7x
Fair Value:176
Margin of Safety:-10.3%
PE Band
PE rata-rata10.8x
Fair Value:148
Margin of Safety:-24.7%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 236 |
| Year 1 | 236 |
| Year 2 | 236 |
| Year 3 | 236 |
| Year 4 | 236 |
| Year 5 | 236 |
Return on Equity (ROE):0.00%
Book Value:235.76
Fair Value:236
Price:196
Margin of Safety:24.08%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 13 | 79 |
| Year 1 | 13 | 84 |
| Year 2 | 13 | 90 |
| Year 3 | 13 | 96 |
| Year 4 | 13 | 102 |
| Year 5 | 13 | 108 |
CAGR 5Y:0.00%
EPS:13.19
Fair Value:344
Price:196
Margin of Safety:81.15%
ROE Method
ROE:0.00%
Book Value:235.76
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%