Q4 2025
UDNGAgro Bahari Nusantara Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:32
Margin of Safety:-95.78%
ROE:0.00%
EPS Growth Method
Fair Value:32
Margin of Safety:-95.78%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:8.79x
Median:1.54x
PE Band
Rata-rata:0.00x
Median:0.00x
Harga Saat Ini:835
Rata-rata Fair Value:21
Median Fair Value:32
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:24
EPS Growth Method:24
ROE Method:0
PB Band:238
Rata-rata:96
PB Band
PB rata-rata8.8x
Fair Value:310
Margin of Safety:-62.9%
PE Band
PE rata-rata0.0x
Fair Value:NaN
Margin of Safety:NaN%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 32 |
| Year 1 | 32 |
| Year 2 | 32 |
| Year 3 | 32 |
| Year 4 | 32 |
| Year 5 | 32 |
Return on Equity (ROE):0.00%
Book Value:31.65
Fair Value:32
Price:835
Margin of Safety:-95.78%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 0 | 0 |
| Year 1 | 0 | 0 |
| Year 2 | 0 | 0 |
| Year 3 | 0 | 0 |
| Year 4 | 0 | 0 |
| Year 5 | 0 | 0 |
CAGR 5Y:0.00%
EPS:0
Fair Value:32
Price:835
Margin of Safety:-95.78%
ROE Method
ROE:0.00%
Book Value:31.65
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%