Q1 2026
SDRAPT Bank Woori Saudara Indonesia 1906 Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:560
Margin of Safety:171.82%
ROE:-8.69%
EPS Growth Method
Fair Value:262
Margin of Safety:27.00%
CAGR 5Y:0.00%
ROE Method
Fair Value:-766
Margin of Safety:-471.93%
Fair PBV:-0.87
PB Band
Rata-rata:1.23x
Median:0.88x
PE Band
Rata-rata:10.49x
Median:10.44x
Harga Saat Ini:206
Rata-rata Fair Value:18
Median Fair Value:262
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:431
EPS Growth Method:201
ROE Method:-589
PB Band:832
Rata-rata:488
PB Band
PB rata-rata0.4x
Fair Value:387
Margin of Safety:87.8%
PE Band
PE rata-rata2.7x
Fair Value:-206
Margin of Safety:-200.2%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 882 |
| Year 1 | 805 |
| Year 2 | 735 |
| Year 3 | 672 |
| Year 4 | 613 |
| Year 5 | 560 |
Return on Equity (ROE):-8.69%
Book Value:882.02
Fair Value:560
Price:206
Margin of Safety:171.82%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -75 | -453 |
| Year 1 | -75 | -482 |
| Year 2 | -75 | -514 |
| Year 3 | -75 | -547 |
| Year 4 | -75 | -583 |
| Year 5 | -75 | -620 |
CAGR 5Y:0.00%
EPS:-75.47
Fair Value:262
Price:206
Margin of Safety:27.00%
ROE Method
ROE:-8.69%
Book Value:882.02
Fair PBV:-0.87
Fair Value:-766
Margin of Safety:-471.93%