Q1 2026
UNTDTerang Dunia Internusa Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:82
Margin of Safety:9.90%
ROE:-0.03%
EPS Growth Method
Fair Value:25
Margin of Safety:-66.56%
CAGR 5Y:0.00%
ROE Method
Fair Value:-0
Margin of Safety:-100.30%
Fair PBV:-0.00
PB Band
Rata-rata:0.63x
Median:0.86x
PE Band
Rata-rata:6.23x
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
PB Band:38
Rata-rata:40
PB Band
PB rata-rata0.6x
Fair Value:50
Margin of Safety:-30.2%
PE Band
PE rata-rata6.2x
Fair Value:-41
Margin of Safety:-158.1%
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:9.90%
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:-66.56%
ROE Method
ROE:-0.03%
Book Value:82.54
Fair PBV:-0.00
Fair Value:-0
Margin of Safety:-100.30%