Q1 2026
UNTDTerang Dunia Internusa Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:82
Margin of Safety:-
ROE:-0.03%
EPS Growth Method
Fair Value:25
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-0
Margin of Safety:-
Fair PBV:-0.00
PB Band
Rata-rata:0.59x
Median:0.78x
PE Band
Rata-rata:6.80x
Median:0.00x
Harga Saat Ini:71
Rata-rata Fair Value:36
Median Fair Value:25
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:63
EPS Growth Method:19
ROE Method:-0
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.6x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata6.8x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 83 |
| Year 1 | 83 |
| Year 2 | 82 |
| Year 3 | 82 |
| Year 4 | 82 |
| Year 5 | 82 |
Return on Equity (ROE):-0.03%
Book Value:82.54
Fair Value:82
Price:71
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -7 | -42 |
| Year 1 | -7 | -45 |
| Year 2 | -7 | -48 |
| Year 3 | -7 | -51 |
| Year 4 | -7 | -54 |
| Year 5 | -7 | -57 |
CAGR 5Y:0.00%
EPS:-6.99
Fair Value:25
Price:71
Margin of Safety:-
ROE Method
ROE:-0.03%
Book Value:82.54
Fair PBV:-0.00
Fair Value:-0
Margin of Safety:-