Q4 2025
VISISatu Visi Putra Tbk.
Ringkasan Valuasi
Equity Growth Method
Fair Value:60
Margin of Safety:-89.51%
ROE:0.00%
EPS Growth Method
Fair Value:72
Margin of Safety:-87.51%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:2.16x
Median:1.28x
PE Band
Rata-rata:88.33x
Median:24.70x
Harga Saat Ini:600
Rata-rata Fair Value:44
Median Fair Value:60
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:46
EPS Growth Method:55
ROE Method:0
PE Band:99
PB Band:105
Rata-rata:76
PB Band
PB rata-rata2.2x
Fair Value:136
Margin of Safety:-77.3%
PE Band
PE rata-rata88.3x
Fair Value:129
Margin of Safety:-78.5%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 60 |
| Year 1 | 60 |
| Year 2 | 60 |
| Year 3 | 60 |
| Year 4 | 60 |
| Year 5 | 60 |
Return on Equity (ROE):0.00%
Book Value:60.32
Fair Value:60
Price:600
Margin of Safety:-89.51%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 1 | 8 |
| Year 1 | 1 | 9 |
| Year 2 | 1 | 10 |
| Year 3 | 1 | 10 |
| Year 4 | 1 | 11 |
| Year 5 | 1 | 12 |
CAGR 5Y:0.00%
EPS:1.4
Fair Value:72
Price:600
Margin of Safety:-87.51%
ROE Method
ROE:0.00%
Book Value:60.32
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%