Q4 2025
WEGEPT Wijaya Karya Bangunan Gedung Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:267
Margin of Safety:367.65%
ROE:0.00%
EPS Growth Method
Fair Value:241
Margin of Safety:322.94%
CAGR 5Y:0.00%
ROE Method
Fair Value:0
Margin of Safety:-100.00%
Fair PBV:0.00
PB Band
Rata-rata:0.66x
Median:0.66x
PE Band
Rata-rata:5.67x
Median:6.92x
Harga Saat Ini:57
Rata-rata Fair Value:169
Median Fair Value:241
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:205
EPS Growth Method:185
ROE Method:0
PB Band:135
Rata-rata:175
PB Band
PB rata-rata0.5x
Fair Value:126
Margin of Safety:121.1%
PE Band
PE rata-rata7.2x
Fair Value:-22
Margin of Safety:-138.9%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 267 |
| Year 1 | 267 |
| Year 2 | 267 |
| Year 3 | 267 |
| Year 4 | 267 |
| Year 5 | 267 |
Return on Equity (ROE):0.00%
Book Value:266.56
Fair Value:267
Price:57
Margin of Safety:367.65%
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -3 | -19 |
| Year 1 | -3 | -20 |
| Year 2 | -3 | -21 |
| Year 3 | -3 | -22 |
| Year 4 | -3 | -24 |
| Year 5 | -3 | -25 |
CAGR 5Y:0.00%
EPS:-3.1
Fair Value:241
Price:57
Margin of Safety:322.94%
ROE Method
ROE:0.00%
Book Value:266.56
Fair PBV:0.00
Fair Value:0
Margin of Safety:-100.00%