Q1 2026
WICOPt Wicaksana Overseas International Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:-117
Margin of Safety:-
ROE:4.92%
EPS Growth Method
Fair Value:-189
Margin of Safety:-
CAGR 5Y:0.00%
ROE Method
Fair Value:-45
Margin of Safety:-
Fair PBV:0.49
PB Band
Rata-rata:3.38x
Median:0.88x
PE Band
Rata-rata:-14.39x
Median:-2.67x
Harga Saat Ini:123
Rata-rata Fair Value:-117
Median Fair Value:-117
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:-90
EPS Growth Method:-146
ROE Method:-35
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata8.7x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata-3.7x
Fair Value:-Infinity
Margin of Safety:-Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | -92 |
| Year 1 | -97 |
| Year 2 | -101 |
| Year 3 | -106 |
| Year 4 | -112 |
| Year 5 | -117 |
Return on Equity (ROE):4.92%
Book Value:-92.04
Fair Value:-117
Price:123
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | -12 | -71 |
| Year 1 | -12 | -76 |
| Year 2 | -12 | -80 |
| Year 3 | -12 | -86 |
| Year 4 | -12 | -91 |
| Year 5 | -12 | -97 |
CAGR 5Y:0.00%
EPS:-11.82
Fair Value:-189
Price:123
Margin of Safety:-
ROE Method
ROE:4.92%
Book Value:-92.04
Fair PBV:0.49
Fair Value:-45
Margin of Safety:-