Q1 2026
UCIDPT Uni-Charm Indonesia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:649
Margin of Safety:-
ROE:-10.40%
EPS Growth Method
Fair Value:-1181
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-1170
Margin of Safety:-
Fair PBV:-1.04
PB Band
Rata-rata:0.77x
Median:0.81x
PE Band
Rata-rata:13.49x
Median:12.62x
Harga Saat Ini:382
Rata-rata Fair Value:-567
Median Fair Value:-1170
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:500
EPS Growth Method:-908
ROE Method:-900
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.7x
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 | 1125 |
| Year 1 | 1008 |
| Year 2 | 903 |
| Year 3 | 809 |
| Year 4 | 725 |
| Year 5 | 649 |
Return on Equity (ROE):-10.40%
Book Value:1124.57
Fair Value:649
Price:382
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -280 | -1683 |
| Year 1 | -280 | -1792 |
| Year 2 | -280 | -1909 |
| Year 3 | -280 | -2033 |
| Year 4 | -280 | -2165 |
| Year 5 | -280 | -2306 |
CAGR 5Y:0.00%
EPS:-280.46
Fair Value:-1181
Price:382
Margin of Safety:-
ROE Method
ROE:-10.40%
Book Value:1124.57
Fair PBV:-1.04
Fair Value:-1170
Margin of Safety:-