Q1 2026
SILOPT Siloam International Hospitals Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:1668
Margin of Safety:-
ROE:16.81%
EPS Growth Method
Fair Value:1733
Margin of Safety:-
CAGR 5Y:11.41%
ROE Method
Fair Value:1290
Margin of Safety:-
Fair PBV:1.68
PB Band
Rata-rata:3.70x
Median:2.89x
PE Band
Rata-rata:107.99x
Median:34.36x
Harga Saat Ini:2220
Rata-rata Fair Value:1564
Median Fair Value:1668
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1283
EPS Growth Method:1333
ROE Method:992
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata3.1x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata26.4x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 767 |
| Year 1 | 896 |
| Year 2 | 1047 |
| Year 3 | 1223 |
| Year 4 | 1428 |
| Year 5 | 1668 |
Return on Equity (ROE):16.81%
Book Value:767.14
Fair Value:1668
Price:2220
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 88 | 705 |
| Year 1 | 98 | 751 |
| Year 2 | 109 | 800 |
| Year 3 | 122 | 851 |
| Year 4 | 136 | 907 |
| Year 5 | 151 | 966 |
CAGR 5Y:11.41%
EPS:88.16
Fair Value:1733
Price:2220
Margin of Safety:-
ROE Method
ROE:16.81%
Book Value:767.14
Fair PBV:1.68
Fair Value:1290
Margin of Safety:-