Q3 2025
VIVAPT Visi Media Asia Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-2
Margin of Safety:-104.75%
ROE:-1.39%
EPS Growth Method
Fair Value:2802
Margin of Safety:8655.15%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-99.29%
Fair PBV:-0.14
PB Band
Rata-rata:0.60x
Median:1.79x
PE Band
Rata-rata:32.32x
Median:-0.01x
Harga Saat Ini:28
Rata-rata Fair Value:933
Median Fair Value:0
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-1
EPS Growth Method:2155
ROE Method:0
PE Band:7419
Rata-rata:3191
PB Band
PB rata-rata-1.7x
Fair Value:2
Margin of Safety:-91.5%
PE Band
PE rata-rata-0.7x
Fair Value:-199
Margin of Safety:-811.1%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -2 |
| Year 1 | -2 |
| Year 2 | -2 |
| Year 3 | -2 |
| Year 4 | -2 |
| Year 5 | -2 |
Return on Equity (ROE):-1.39%
Book Value:-1.63
Fair Value:-2
Price:28
Margin of Safety:-104.75%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 341 | 2046 |
| Year 1 | 341 | 2179 |
| Year 2 | 341 | 2321 |
| Year 3 | 341 | 2472 |
| Year 4 | 341 | 2632 |
| Year 5 | 341 | 2803 |
CAGR 5Y:0.00%
EPS:341.01
Fair Value:2802
Price:28
Margin of Safety:8655.15%
ROE Method
ROE:-1.39%
Book Value:-1.63
Fair PBV:-0.14
Fair Value:0
Margin of Safety:-99.29%