Q1 2026
WAPOPT Wahana Pronatural Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:13
Margin of Safety:-
ROE:-23.15%
EPS Growth Method
Fair Value:-17
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-114
Margin of Safety:-
Fair PBV:-2.32
PB Band
Rata-rata:2.15x
Median:1.72x
PE Band
Rata-rata:12.67x
Median:-2.76x
Harga Saat Ini:116
Rata-rata Fair Value:-39
Median Fair Value:-17
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:10
EPS Growth Method:-13
ROE Method:-87
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata2.3x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-11.6x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 49 |
| Year 1 | 38 |
| Year 2 | 29 |
| Year 3 | 22 |
| Year 4 | 17 |
| Year 5 | 13 |
Return on Equity (ROE):-23.15%
Book Value:49.09
Fair Value:13
Price:116
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -8 | -48 |
| Year 1 | -8 | -51 |
| Year 2 | -8 | -54 |
| Year 3 | -8 | -58 |
| Year 4 | -8 | -62 |
| Year 5 | -8 | -66 |
CAGR 5Y:0.00%
EPS:-8
Fair Value:-17
Price:116
Margin of Safety:-
ROE Method
ROE:-23.15%
Book Value:49.09
Fair PBV:-2.32
Fair Value:-114
Margin of Safety:-