Q4 2025
UNTDTerang Dunia Internusa Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:88
Margin of Safety:27.04%
ROE:0.00%
EPS Growth Method
Fair Value:77
Margin of Safety:12.03%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.57x
Median:0.78x
PE Band
Rata-rata:3.45x
Median:0.00x
Harga Saat Ini:72
Rata-rata Fair Value:55
Median Fair Value:77
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:67
EPS Growth Method:59
ROE Method:0
PB Band:40
Rata-rata:56
PB Band
PB rata-rata0.6x
Fair Value:52
Margin of Safety:-27.2%
PE Band
PE rata-rata3.5x
Fair Value:-5
Margin of Safety:-106.3%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 88 |
| Year 1 | 88 |
| Year 2 | 88 |
| Year 3 | 88 |
| Year 4 | 88 |
| Year 5 | 88 |
Return on Equity (ROE):0.00%
Book Value:87.66
Fair Value:88
Price:72
Margin of Safety:27.04%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -1 | -8 |
| Year 1 | -1 | -8 |
| Year 2 | -1 | -9 |
| Year 3 | -1 | -9 |
| Year 4 | -1 | -10 |
| Year 5 | -1 | -10 |
CAGR 5Y:0.00%
EPS:-1.26
Fair Value:77
Price:72
Margin of Safety:12.03%
ROE Method
ROE:0.00%
Book Value:87.66
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%