Q4 2025
VIVAPT Visi Media Asia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-4
Margin of Safety:-111.49%
ROE:7.10%
EPS Growth Method
Fair Value:560
Margin of Safety:1649.49%
CAGR 5Y:0.00%
ROE Method
Fair Value:-2
Margin of Safety:-105.79%
Fair PBV:0.71
PB Band
Rata-rata:0.49x
Median:1.70x
PE Band
Rata-rata:31.83x
Median:0.00x
Harga Saat Ini:33
Rata-rata Fair Value:185
Median Fair Value:-2
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-3
EPS Growth Method:431
ROE Method:-1
PE Band:1728
Rata-rata:1079
PB Band
PB rata-rata-2.1x
Fair Value:6
Margin of Safety:-82.6%
PE Band
PE rata-rata-0.4x
Fair Value:-28
Margin of Safety:-184.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -3 |
| Year 1 | -3 |
| Year 2 | -3 |
| Year 3 | -3 |
| Year 4 | -3 |
| Year 5 | -4 |
Return on Equity (ROE):7.10%
Book Value:-2.61
Fair Value:-4
Price:33
Margin of Safety:-111.49%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 68 | 411 |
| Year 1 | 68 | 437 |
| Year 2 | 68 | 466 |
| Year 3 | 68 | 496 |
| Year 4 | 68 | 528 |
| Year 5 | 68 | 562 |
CAGR 5Y:0.00%
EPS:68.42
Fair Value:560
Price:33
Margin of Safety:1649.49%
ROE Method
ROE:7.10%
Book Value:-2.61
Fair PBV:0.71
Fair Value:-2
Margin of Safety:-105.79%