Q3 2025
SDRAPT Bank Woori Saudara Indonesia 1906 Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:968
Margin of Safety:317.28%
ROE:0.71%
EPS Growth Method
Fair Value:955
Margin of Safety:311.50%
CAGR 5Y:-32.18%
ROE Method
Fair Value:66
Margin of Safety:-71.50%
Fair PBV:0.07
PB Band
Rata-rata:1.25x
Median:0.88x
PE Band
Rata-rata:14.02x
Median:10.93x
Harga Saat Ini:288
Rata-rata Fair Value:663
Median Fair Value:955
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:745
EPS Growth Method:734
ROE Method:51
PE Band:70
PB Band:1118
Rata-rata:544
PB Band
PB rata-rata0.5x
Fair Value:546
Margin of Safety:89.5%
PE Band
PE rata-rata12.5x
Fair Value:81
Margin of Safety:-71.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 935 |
| Year 1 | 941 |
| Year 2 | 948 |
| Year 3 | 955 |
| Year 4 | 961 |
| Year 5 | 968 |
Return on Equity (ROE):0.71%
Book Value:934.57
Fair Value:968
Price:288
Margin of Safety:317.28%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 5 | 15 |
| Year 1 | 4 | 16 |
| Year 2 | 2 | 17 |
| Year 3 | 2 | 18 |
| Year 4 | 1 | 19 |
| Year 5 | 1 | 20 |
CAGR 5Y:-32.18%
EPS:5.23
Fair Value:955
Price:288
Margin of Safety:311.50%
ROE Method
ROE:0.71%
Book Value:934.57
Fair PBV:0.07
Fair Value:66
Margin of Safety:-71.50%