Q1 2026
SWIDPT Saraswanti Indoland Development Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:149
Margin of Safety:-
ROE:23.65%
EPS Growth Method
Fair Value:119
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:122
Margin of Safety:-
Fair PBV:2.36
PB Band
Rata-rata:1.31x
Median:1.71x
PE Band
Rata-rata:12.80x
Median:13.63x
Harga Saat Ini:91
Rata-rata Fair Value:130
Median Fair Value:122
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:115
EPS Growth Method:92
ROE Method:94
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.5x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata14.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 52 |
| Year 1 | 64 |
| Year 2 | 79 |
| Year 3 | 98 |
| Year 4 | 121 |
| Year 5 | 149 |
Return on Equity (ROE):23.65%
Book Value:51.7
Fair Value:149
Price:91
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 8 | 49 |
| Year 1 | 8 | 52 |
| Year 2 | 8 | 56 |
| Year 3 | 8 | 59 |
| Year 4 | 8 | 63 |
| Year 5 | 8 | 67 |
CAGR 5Y:0.00%
EPS:8.2
Fair Value:119
Price:91
Margin of Safety:-
ROE Method
ROE:23.65%
Book Value:51.7
Fair PBV:2.36
Fair Value:122
Margin of Safety:-