Q4 2025
WEGEPT Wijaya Karya Bangunan Gedung Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:160
Margin of Safety:-
ROE:-4.61%
EPS Growth Method
Fair Value:-370
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-93
Margin of Safety:-
Fair PBV:-0.46
PB Band
Rata-rata:0.64x
Median:0.59x
PE Band
Rata-rata:6.24x
Median:6.46x
Harga Saat Ini:50
Rata-rata Fair Value:-101
Median Fair Value:-93
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:123
EPS Growth Method:-284
ROE Method:-72
PE Band:Infinity
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata0.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata6.6x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 202 |
| Year 1 | 193 |
| Year 2 | 184 |
| Year 3 | 175 |
| Year 4 | 167 |
| Year 5 | 160 |
Return on Equity (ROE):-4.61%
Book Value:202.03
Fair Value:160
Price:50
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -70 | -417 |
| Year 1 | -70 | -444 |
| Year 2 | -70 | -473 |
| Year 3 | -70 | -504 |
| Year 4 | -70 | -537 |
| Year 5 | -70 | -572 |
CAGR 5Y:0.00%
EPS:-69.56
Fair Value:-370
Price:50
Margin of Safety:-
ROE Method
ROE:-4.61%
Book Value:202.03
Fair PBV:-0.46
Fair Value:-93
Margin of Safety:-