Q4 2025
SMGASumber Mineral Global Abadi Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2332754
Margin of Safety:2481553.50%
ROE:0.00%
EPS Growth Method
Fair Value:4832276
Margin of Safety:5140619.04%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.00x
Median:0.00x
PE Band
Rata-rata:-0.00x
Median:0.00x
Harga Saat Ini:83
Rata-rata Fair Value:2388343
Median Fair Value:2332754
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1794426
EPS Growth Method:3717135
ROE Method:0
PB Band:4
Rata-rata:1837189
PB Band
PB rata-rata0.0x
Fair Value:5
Margin of Safety:-93.8%
PE Band
PE rata-rata-0.0x
Fair Value:-163
Margin of Safety:-295.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 2332754 |
| Year 1 | 2332754 |
| Year 2 | 2332754 |
| Year 3 | 2332754 |
| Year 4 | 2332754 |
| Year 5 | 2332754 |
Return on Equity (ROE):0.00%
Book Value:2332754.29
Fair Value:2332754
Price:83
Margin of Safety:2481553.50%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 304059 | 1824353 |
| Year 1 | 304059 | 1942936 |
| Year 2 | 304059 | 2069227 |
| Year 3 | 304059 | 2203726 |
| Year 4 | 304059 | 2346969 |
| Year 5 | 304059 | 2499522 |
CAGR 5Y:0.00%
EPS:304058.82
Fair Value:4832276
Price:83
Margin of Safety:5140619.04%
ROE Method
ROE:0.00%
Book Value:2332754.29
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%