Q4 2025
SWIDPT Saraswanti Indoland Development Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:49
Margin of Safety:-49.60%
ROE:0.00%
EPS Growth Method
Fair Value:106
Margin of Safety:9.22%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:1.34x
Median:1.71x
PE Band
Rata-rata:13.49x
Median:14.12x
Harga Saat Ini:99
Rata-rata Fair Value:52
Median Fair Value:49
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:38
EPS Growth Method:81
ROE Method:0
PE Band:73
PB Band:51
Rata-rata:61
PB Band
PB rata-rata1.4x
Fair Value:68
Margin of Safety:-30.9%
PE Band
PE rata-rata14.1x
Fair Value:100
Margin of Safety:1.0%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 49 |
| Year 1 | 49 |
| Year 2 | 49 |
| Year 3 | 49 |
| Year 4 | 49 |
| Year 5 | 49 |
Return on Equity (ROE):0.00%
Book Value:48.89
Fair Value:49
Price:99
Margin of Safety:-49.60%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 7 | 42 |
| Year 1 | 7 | 44 |
| Year 2 | 7 | 47 |
| Year 3 | 7 | 50 |
| Year 4 | 7 | 54 |
| Year 5 | 7 | 57 |
CAGR 5Y:0.00%
EPS:6.94
Fair Value:106
Price:99
Margin of Safety:9.22%
ROE Method
ROE:0.00%
Book Value:48.89
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%