Q1 2026
SHIDPT Hotel Sahid Jaya International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:617
Margin of Safety:-
ROE:-0.41%
EPS Growth Method
Fair Value:447
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-26
Margin of Safety:-
Fair PBV:-0.04
PB Band
Rata-rata:2.32x
Median:1.84x
PE Band
Rata-rata:169.03x
Median:-43.51x
Harga Saat Ini:620
Rata-rata Fair Value:346
Median Fair Value:447
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:475
EPS Growth Method:344
ROE Method:-20
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.9x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-56.7x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 630 |
| Year 1 | 627 |
| Year 2 | 625 |
| Year 3 | 622 |
| Year 4 | 620 |
| Year 5 | 617 |
Return on Equity (ROE):-0.41%
Book Value:630.03
Fair Value:617
Price:620
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -22 | -134 |
| Year 1 | -22 | -142 |
| Year 2 | -22 | -152 |
| Year 3 | -22 | -162 |
| Year 4 | -22 | -172 |
| Year 5 | -22 | -183 |
CAGR 5Y:0.00%
EPS:-22.3
Fair Value:447
Price:620
Margin of Safety:-
ROE Method
ROE:-0.41%
Book Value:630.03
Fair PBV:-0.04
Fair Value:-26
Margin of Safety:-